SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

                        FOR ANNUAL AND TRANSITION REPORTS
                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
(Mark One)
[X]     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
        ACT OF 1934

        For the fiscal year ended December 31, 2002
                                       OR
[ ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
        EXCHANGE ACT OF 1934

               For the transition period from _______ to ________

                          Commission file number 0-7674

                        First Financial Bankshares, Inc.
             (Exact Name of Registrant as Specified in Its Charter)

        Texas                                                 75-0944023
(State or Other Jurisdiction of                           (I.R.S. Employer
Incorporation or Organization)                            Identification No.)

       400 Pine Street
       Abilene, Texas                                            79601
(Address of Principal Executive Offices)                       (Zip Code)

Registrant's telephone number, including area code:          (915) 627-7155

           Securities registered pursuant to Section 12(b) of the Act:

       Title of Class                       Name of Exchange on Which Registered
       --------------                       ------------------------------------
            None                                             N/A

           Securities registered pursuant to Section 12(g) of the Act:
                    Common Stock, par value $10.00 per share

     Indicate by check mark  whether the  registrant:  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2). Yes [X] No [ ]

     As of June  30,  2002,  the  last  business  day of the  registrant's  most
recently  completed second fiscal quarter,  the aggregate market value of voting
stock held by non-affiliates was $458,357,747.

     As of February  25,  2003,  there were  12,364,642  shares of Common  Stock
outstanding.

                       Documents Incorporated by Reference
     Certain  information called for by Part III is incorporated by reference to
the Proxy Statement for the 2003 Annual Meeting of our shareholders,  which will
be filed with the  Securities  and Exchange  Commission  not later than 120 days
after December 31, 2002.





                                TABLE OF CONTENTS
                                                                           Page
                                                                           ----

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS....................1

PART I
     ITEM 1.        Business.................................................1
     ITEM 2.        Properties..............................................11
     ITEM 3.        Legal Proceedings.......................................11
     ITEM 4.        Submission of Matters to a Vote of
                    Security Holders........................................11

PART II
     ITEM 5.        Market for Registrant's Common Equity and
                    Related Stockholder Matters.............................12
     ITEM 6.        Selected Financial Data.................................14
     ITEM 7.        Management's Discussion and Analysis of Financial
                    Condition and Results of Operations.....................15
      ITEM 7A.      Quantitative and Qualitative Disclosures about
                    Market Risk.............................................28
     ITEM 8.        Financial Statements and Supplementary Data.............29
     ITEM 9.        Changes in and Disagreements with Accountants on
                    Accounting and Financial Disclosure.....................30

PART III
     ITEM 10.       Directors and Executive Officers of the Registrant......30
     ITEM 11.       Executive Compensation..................................30
     ITEM 12.       Security Ownership of Certain Beneficial Owners
                    and Management and Related Stockholder Matters..........30
     ITEM 13.       Certain Relationships and Related Transactions..........30
     ITEM 14.       Controls and Procedures.................................31
     ITEM 15.       Exhibits, Financial Statement Schedules and
                    Reports on Form 8-K.....................................31


SIGNATURES..................................................................33
CERTIFICATIONS..............................................................35


                                       i





                         CAUTIONARY STATEMENT REGARDING
                           FORWARD-LOOKING STATEMENTS


     This Form 10-K  contains  certain  forward-looking  statements  within  the
meaning of Section  27A of the  Securities  Act of 1933 and  Section  21E of the
Securities  Exchange  Act of 1934.  When used in this Form  10-K,  words such as
"anticipate,"  "believe,"  "estimate," "expect," "intend," "predict," "project,"
and  similar  expressions,  as they  relate  to us or our  management,  identify
forward-looking  statements.  These  forward-looking  statements  are  based  on
information  currently available to our management.  Actual results could differ
materially from those contemplated by the forward-looking statements as a result
of certain factors, including but not limited to:

o        general economic conditions;

o        legislative and regulatory actions and reforms;

o        competition from other financial institutions and financial
          holding companies;

o        the effects of and changes in trade,  monetary  and fiscal
          policies  and laws,  including  interest  rate policies of the
          Federal Reserve Board;

o        changes in the demand for loans;

o        fluctuations in value of collateral and loan reserves;

o        inflation, interest rate, market and monetary fluctuations;

o        changes in consumer spending, borrowing and savings habits;

o        acquisitions and integration of acquired businesses; and

o        other factors described in "PART II, Item 7 -- Management's Discussion
         and Analysis of Financial Condition and Results of Operations."

Such  statements  reflect the current  views of our  management  with respect to
future  events  and are  subject  to these and other  risks,  uncertainties  and
assumptions relating to our operations,  results of operations,  growth strategy
and  liquidity.  All  subsequent  written  and oral  forward-looking  statements
attributable  to us or persons  acting on our behalf are expressly  qualified in
their entirety by this paragraph.

PART I

ITEM 1.       BUSINESS

General

     First  Financial  Bankshares,  Inc.,  a Texas  corporation,  is a financial
holding company  registered under the Bank Holding Company Act of 1956, or BHCA.
As such,  we are  supervised  by the Board of Governors  of the Federal  Reserve
System,  or Federal  Reserve  Board,  as well as several other state and federal
regulators.  We were formed as a bank holding company in 1956 under the original
name F & M Operating Company, but our banking operations date back to 1890, when
Farmers and Merchants  National Bank opened for business in Abilene,  Texas.  By
virtue of a series of reorganizations,  mergers, and acquisitions since 1956, we
now  own,  through  our  wholly-owned   Delaware  subsidiary,   First  Financial
Bankshares of Delaware,  Inc., ten banks  organized and located in Texas.  These
ten banks are:

o        First National Bank of Abilene, Abilene, Texas;
o        Hereford State Bank, Hereford, Texas;
o        First National Bank, Sweetwater, Texas;


                                       1





o        Eastland National Bank, Eastland, Texas;
o        First Financial Bank, National Association, Cleburne, Texas;
o        Stephenville Bank and Trust Co., Stephenville, Texas;
o        San Angelo National Bank, San Angelo, Texas;
o        Weatherford National Bank, Weatherford, Texas;
o        First Financial Bank, National Association, Southlake, Texas; and
o        City National Bank, Mineral Wells, Texas.

As  described  in more  detail  below,  we elected to be treated as a  financial
holding company in September 2001.

     Our service centers are located  primarily in North Central and West Texas.
Considering  the  branches  and  locations of all our  subsidiary  banks,  as of
December  31,  2002,  we had 28  financial  centers  across  Texas,  with  seven
locations in Abilene, two locations in Cleburne,  two locations in Stephenville,
two locations in San Angelo,  three locations in  Weatherford,  and one location
each  in  Mineral  Wells,  Hereford,  Sweetwater,  Eastland,  Southlake,  Aledo,
Alvarado, Burleson, Keller, Trophy Club, Roby, and Trent.

     Information on our revenues, profits and losses and total assets appears in
the discussion of our Results of Operations contained in Item 7 hereof.

First Financial Bankshares, Inc.

     We provide  management and technical  resources and policy direction to our
subsidiary banks, which enables them to improve or expand their banking services
while continuing their local activity and identity. Each of our subsidiary banks
operates  under the  day-to-day  management  of its own board of  directors  and
officers,  with substantial  authority in making decisions  concerning their own
investments,  loan policies,  interest rates,  and service  charges.  We provide
resources and policy direction in, among other things, the following areas:

o        asset and liability management;

o        accounting, budgeting, planning and insurance;

o        capitalization; and

o        regulatory compliance.

     In  particular,  we assist our subsidiary  banks with,  among other things,
decisions  concerning  major capital  expenditures,  employee  fringe  benefits,
including pension plans and group insurance,  dividend policies, and appointment
of officers and  directors  and their  compensation.  We also  perform,  through
corporate  staff groups or by outsourcing to third parties,  internal audits and
loan reviews of our subsidiary banks. Through First National Bank of Abilene, we
provide  advice and  specialized  services  for our banks  related  to  lending,
investing, purchasing, advertising, public relations, and computer services.

     While we have no specific acquisition agreements in place or commitments to
expand our branch network, we periodically  evaluate various potential financial
institution  acquisition  opportunities and also periodically evaluate potential
locations  for  new  branch   offices.   We  anticipate  that  funding  for  any
acquisitions  or expansions  would be provided from our existing cash  balances,
available  dividends from  subsidiary  banks,  utilization of available lines of
credit and future debt or equity offerings.

Services Offered by Our Subsidiary Banks

     Each of our subsidiary banks is a separate legal entity that operates under
the  day-to-day  management of its own board of directors and officers.  Each of
our subsidiary banks provides general commercial banking services, which include
accepting  and  holding  checking,  savings  and time  deposits,  making  loans,
automated teller  machines,  drive-in and night deposit  services,  safe deposit
facilities,  transmitting  funds,  and  performing  other  customary  commercial
banking services. Certain of our subsidiary banks also administer pension plans,
profit  sharing plans and other employee  benefit plans.  First National Bank of
Abilene,  First National Bank,  Sweetwater,  Stephenville Bank and Trust Co. and
San Angelo National Bank have active trust  departments.  The trust  departments


                                       2





offer  a  complete  range  of  services  to   individuals,   associations,   and
corporations. These services include administering estates, testamentary trusts,
various types of living trusts, and agency accounts. In addition, First National
Bank of Abilene,  First Financial Bank,  Cleburne,  San Angelo National Bank and
First Financial Bank, National Association,  Southlake, Texas provide securities
brokerage services through arrangements with various third parties.

     We have  filed an  application  with the office of the  Comptroller  of the
Currency to form a limited purpose national bank under which we will consolidate
the management of our current trust departments.  The new entity will operate as
a subsidiary of our subsidiary  holding company,  First Financial  Bankshares of
Delaware,  Inc.  We believe  that with this  structure  we can more  effectively
manage our current trust  operations  and provide trust services to customers of
our banks that do not currently have trust  departments.  We anticipate that the
new trust company will begin operations in the latter part of 2003.

Competition

     Commercial banking in Texas is highly competitive, and because we hold less
than 1% of the  state's  deposits,  we  represent  only a minor  segment  of the
industry.  To succeed in this industry,  our management  believes that our banks
must have the  capability to compete in the areas of (1) interest  rates paid or
charged;  (2)  scope  of  services  offered;  and (3)  prices  charged  for such
services. Our subsidiary banks compete in their respective service areas against
highly competitive  banks,  thrifts,  savings and loan associations,  small loan
companies,  credit unions, mortgage companies, and brokerage firms, all of which
are engaged in providing  financial  products and services and some of which are
larger than our subsidiary banks in terms of capital, resources and personnel.

     Our business does not depend on any single  customer or any few  customers,
the loss of any one of which  would have a  materially  adverse  effect upon our
business. Although we have a broad base of customers that are not related to us,
our customers also occasionally  include our officers and directors,  as well as
other entities with which we are  affiliated.  With our subsidiary  banks we may
make loans to officers and directors, and entities with which we are affiliated,
in the ordinary  course of business.  We make these loans on  substantially  the
same terms, including interest rates and collateral,  as those prevailing at the
time for  comparable  transactions  with  other  persons.  Loans  to  directors,
officers and their  affiliates are also subject to numerous  restrictions  under
federal and state banking laws which we describe in greater detail below.

Employees

     With  our  subsidiary  banks  we  employed   approximately   750  full-time
equivalent  employees  at February 1, 2003.  Our  management  believes  that our
employee relations have been and will continue to be good.

Supervision and Regulation

     Both federal and state laws  extensively  regulate bank holding  companies,
financial  holding  companies  and  banks.   These  laws  (and  the  regulations
promulgated  thereunder)  are primarily  intended to protect  depositors and the
deposit  insurance fund of the Federal Deposit Insurance  Corporation,  or FDIC,
although  shareholders  may also benefit.  The following  information  describes
particular  laws  and  regulatory   provisions  relating  to  financial  holding
companies and banks.  This  discussion is qualified in its entirety by reference
to the particular laws and regulatory provisions.  A change in any of these laws
or  regulations  may have a material  effect on our business and the business of
our subsidiary banks.

Bank Holding Companies and Financial Holding Companies

     Traditionally, the activities of bank holding companies were limited to the
business of banking and  activities  closely  related or  incidental to banking.
Bank holding  companies were generally  prohibited from acquiring control of any
company  which was not a bank and from  engaging in any business  other than the
business of banking or managing and controlling  banks.  The  Gramm-Leach-Bliley
Act,  which  took  effect  on March 12,  2000,  dismantled  many  Depression-era
restrictions against affiliation between banking, securities and insurance firms
by permitting  bank holding  companies to engage in a broader range of financial
activities,  so long as certain  safeguards  are  observed.  Specifically,  bank
holding  companies may elect to become  "financial  holding  companies" that may
affiliate  with  securities  firms and  insurance  companies and engage in other
activities  that are financial in nature or incidental to a financial  activity.


                                       3





Thus, with the enactment of the Gramm-Leach-Bliley  Act, banks, securities firms
and insurance  companies  find it easier to acquire or affiliate with each other
and cross-sell  financial products.  The act permits a single financial services
organization  to offer a more complete array of financial  products and services
than historically was permitted.

     A financial  holding  company is  essentially  a bank holding  company with
significantly  expanded  powers.  Under the  Gramm-Leach-Bliley  Act,  among the
activities  that will be deemed  "financial  in nature"  for  financial  holding
companies  are,  in  addition  to  traditional  lending  activities,  securities
underwriting,  dealing in or making a market in  securities,  sponsoring  mutual
funds and investment  companies,  insurance  underwriting and agency activities,
activities  which the Federal Reserve Board  determines to be closely related to
banking, and certain merchant banking activities.  The Federal Reserve Board has
proposed permitting a number of additional financial  activities,  but we cannot
predict  whether any of these  additional  proposals will be adopted or the form
any final rule will take.

     We elected to become a financial  holding  company in September  2001. As a
financial  holding  company,  we have very broad  discretion  to affiliate  with
securities firms and insurance companies, make merchant banking investments, and
engage in other  activities that the Federal Reserve Board has deemed  financial
in nature. In order to continue as a financial holding company, we must continue
to be well-capitalized,  well-managed and maintain compliance with the Community
Reinvestment  Act.  Depending on the types of financial  activities  that we may
engage  in in  the  future,  under  Gramm-Leach-Bliley's  fractional  regulation
principles,  we may  become  subject to  supervision  by  additional  government
agencies.  The election to be treated as a financial  holding company  increases
our ability to offer financial  products and services that  historically we were
either unable to provide or were only able to provide on a limited  basis.  As a
result, we will face increased  competition in the markets for any new financial
products  and  services  that we may offer.  Likewise,  an  increased  amount of
consolidation  among banks and  securities  firms or banks and  insurance  firms
could  result in a growing  number of large  financial  institutions  that could
compete aggressively with us.

Mergers and Acquisitions

     We generally must obtain approval from the banking regulators before we can
acquire other financial institutions. We must not engage in certain acquisitions
if we are  undercapitalized.  Furthermore,  the BHCA  provides  that the Federal
Reserve Board cannot approve any acquisition,  merger or consolidation  that may
substantially  lessen competition in the banking industry,  create a monopoly in
any section of the  country,  or be a restraint of trade.  However,  the Federal
Reserve Board may approve such a transaction if the convenience and needs of the
community  clearly  outweigh any  anti-competitive  effects.  Specifically,  the
Federal Reserve Board would consider, among other factors, the expected benefits
to the public (greater convenience,  increased competition,  greater efficiency,
etc.) against the risks of possible  adverse  effects  (undue  concentration  of
resources,  decreased or unfair  competition,  conflicts  of  interest,  unsound
banking practices, etc.).

Banks

     Federal and state laws and  regulations  that govern  banks have the effect
of, among other  things,  regulating  the scope of business,  investments,  cash
reserves,  the purpose and nature of loans, the maximum interest rate chargeable
on loans, the amount of dividends declared, and required capitalization ratios.

     National Banking Associations. Banks that are organized as national banking
associations  under  the  National  Bank  Act  are  subject  to  regulation  and
examination by the Office of the  Comptroller  of the Currency,  or OCC. The OCC
supervises, regulates and regularly examines the First National Bank of Abilene,
First National Bank,  Sweetwater,  First Financial Bank,  National  Association,
Cleburne, Eastland National Bank, San Angelo National Bank, Weatherford National
Bank, First Financial Bank,  National  Association,  Southlake and City National
Bank,  Mineral Wells. The OCC's supervision and regulation of banks is primarily
intended to protect the interests of depositors. The National Bank Act:

o        requires each national banking association to maintain reserves against
          deposits,

o        restricts the nature and amount of loans that may be made and the
          interest that may be charged, and

o        restricts investments and other activities.


                                       4





     State  Banks.  Banks that are  organized as state banks under Texas law are
subject to regulation and  examination by the Banking  Commissioner of the State
of Texas.  The  Commissioner  regulates  and  supervises,  and the Texas Banking
Department  regularly  examines,  Hereford State Bank and Stephenville  Bank and
Trust Co. The  Commissioner's  supervision  and regulation of banks is primarily
designed to protect the interests of depositors. Texas law

o        requires each state bank to maintain reserves against deposits,

o        restricts the nature and amount of loans that may be made and the
          interest that may be charged, and

o        restricts investments and other activities.

     Because our  Texas-chartered  banks are members of the FDIC,  they are also
subject to regulation at the federal level by the FDIC,  and are subject to most
of the federal laws described below.

Deposit Insurance

     Each of our  subsidiary  banks is a member of the FDIC.  The FDIC  provides
deposit  insurance  protection that covers all deposit  accounts in FDIC-insured
depository  institutions  and generally does not exceed  $100,000 per depositor.
Our  subsidiary  banks  must  pay  assessments  to the FDIC  under a  risk-based
assessment  system  for  federal  deposit  insurance  protection.   FDIC-insured
depository  institutions  that  are  members  of the  Bank  Insurance  Fund  pay
insurance  premiums  at rates based on their risk  classification.  Institutions
assigned to higher risk classifications (i.e.,  institutions that pose a greater
risk of loss to their  respective  deposit  insurance  funds) pay assessments at
higher rates than  institutions  that pose a lower risk. An  institution's  risk
classification  is  assigned  based  on its  capital  levels  and the  level  of
supervisory concern the institution poses to bank regulators.  In addition,  the
FDIC can impose special  assessments  to cover the costs of borrowings  from the
U.S.  Treasury,  the Federal  Financing  Bank and the Bank Insurance Fund member
banks.  As of December 31, 2002, the assessment  rate for each of our subsidiary
banks is at the lowest level risk-based premium available.

     Under the Financial  Institutions Reform,  Recovery, and Enforcement Act of
1989, or FIRREA, an FDIC-insured  depository  institution can be held liable for
any losses  incurred by the FDIC in connection  with (1) the "default" of one of
its FDIC-insured  subsidiaries or (2) any assistance provided by the FDIC to one
of its FDIC-insured  subsidiaries  "in danger of default."  "Default" is defined
generally as the  appointment  of a conservator  or receiver,  and "in danger of
default" is defined generally as the existence of certain conditions  indicating
that a default is likely to occur in the absence of regulatory assistance.

     The Federal  Deposit  Insurance  Act, or FDIA requires that the FDIC review
(1)  any  merger  or  consolidation  by or  with  an  insured  bank,  or (2) any
establishment  of branches by an insured  bank.  The FDIC is also  empowered  to
regulate  interest  rates paid by insured  banks.  Approval  of the FDIC is also
required  before an insured  bank  retires  any part of its common or  preferred
stock,  or any capital notes or debentures.  Insured banks that are also members
of the Federal  Reserve  System,  however,  are  regulated  with  respect to the
foregoing matters by the Federal Reserve System.

Payment of Dividends

     We are a legal  entity  separate  and  distinct  from our banking and other
subsidiaries.  We receive most of our revenue from  dividends  paid to us by our
Delaware  holding company  subsidiary.  Similarly,  the Delaware holding company
subsidiary  receives dividends from our bank  subsidiaries.  Described below are
some of the laws and  regulations  that apply when  either we or our  subsidiary
banks pay dividends.

     Each state  bank that is a member of the  Federal  Reserve  System and each
national  banking  association  is  required  by federal law to obtain the prior
approval of the Federal Reserve Board and the OCC, respectively,  to declare and
pay dividends if the total of all dividends  declared in any calendar year would
exceed the total of (1) such bank's net profits (as defined and  interpreted  by
regulation)  for that year plus (2) its  retained  net  profits  (as defined and
interpreted  by  regulation)  for the  preceding  two calendar  years,  less any
required transfers to surplus.  In addition,  these banks may only pay dividends
to the extent that retained net profits  (including  the portion  transferred to
surplus) exceed bad debts (as defined by regulation).


                                       5





     Our  subsidiary  banks paid  aggregate  dividends  of  approximately  $26.6
million in 2002 and  approximately  $25.5  million in 2001.  Under the  dividend
restrictions  discussed  above,  as of December 31, 2002, our subsidiary  banks,
without obtaining governmental  approvals,  could have declared in the aggregate
additional dividends of approximately $20.7 million from retained net profits.

     To pay  dividends,  we and our  subsidiary  banks  must  maintain  adequate
capital above regulatory  guidelines.  In addition, if the applicable regulatory
authority  believes that a bank under its jurisdiction is engaged in or is about
to engage in an unsafe or unsound  practice  (which,  depending on the financial
condition of the bank,  could include the payment of  dividends),  the authority
may require,  after notice and hearing, that such bank cease and desist from the
unsafe practice.  The Federal Reserve Board and the OCC have each indicated that
paying dividends that deplete a bank's capital base to an inadequate level would
be an unsafe and unsound banking  practice.  The Federal Reserve Board,  the OCC
and the FDIC have issued  policy  statements  that  recommend  that bank holding
companies  and insured banks should  generally  only pay dividends to the extent
that net income is sufficient to cover both cash  dividends and rate of earnings
retention  consistent  with capital needs,  asset quality and overall  financial
condition. No undercapitalized institution may pay a dividend.

Affiliate Transactions

     The  Federal  Reserve  Act,  the FDIA and the  rules  adopted  under  these
statutes  restrict the extent to which we can borrow or otherwise  obtain credit
from, or engage in certain other transactions with, our depository subsidiaries.
These  laws  regulate   "covered   transactions"   between  insured   depository
institutions and their  subsidiaries,  on the one hand, and their  nondepository
affiliates,  on the  other  hand.  "Covered  transactions"  include  a  loan  or
extension  of credit to a  nondepository  affiliate,  a purchase  of  securities
issued by such an affiliate, a purchase of assets from such an affiliate (unless
otherwise  exempted by the Federal Reserve  Board),  an acceptance of securities
issued by such an  affiliate  as  collateral  for a loan,  and an  issuance of a
guarantee, acceptance, or letter of credit for the benefit of such an affiliate.
The  "covered  transactions"  that an  insured  depository  institution  and its
subsidiaries are permitted to engage in with their nondepository  affiliates are
limited to the following amounts: (1) in the case of any one such affiliate, the
aggregate  amount of  "covered  transactions"  cannot  exceed ten percent of the
capital stock and the surplus of the insured depository institution;  and (2) in
the case of all  affiliates,  the  aggregate  amount of  "covered  transactions"
cannot  exceed  twenty  percent of the capital  stock and surplus of the insured
depository  institution.  In  addition,  extensions  of credit  that  constitute
"covered transactions" must be collateralized in prescribed amounts.  Further, a
bank  holding  company and its  subsidiaries  are  prohibited  from  engaging in
certain tie-in arrangements in connection with any extension of credit, lease or
sale of property or furnishing of services.  Finally, when we and our subsidiary
banks  conduct  transactions  internally  among us, we are  required to do so at
arm's length.

Loans to Directors, Executive Officers and Principal Shareholders

     The authority of our  subsidiary  banks to extend credit to our  directors,
executive officers and principal shareholders,  including their immediate family
members and  corporations  and other  entities that they control,  is subject to
substantial  restrictions and requirements under Sections 22(g) and 22(h) of the
Federal Reserve Act and Regulation O promulgated thereunder.  These statutes and
regulations  impose specific limits on the amount of loans our subsidiary  banks
may make to directors and other insiders, and specified approval procedures must
be followed in making loans that exceed certain amounts. In addition,  all loans
our  subsidiary  banks make to  directors  and other  insiders  must satisfy the
following requirements:

o        The loans must be made on substantially the same terms, including
         interest rates and collateral, as prevailing at the time for comparable
         transactions with persons not affiliated with us or the subsidiary
         banks;

o        The subsidiary banks must follow credit underwriting procedures at
         least as stringent as those applicable to comparable transactions with
         persons who are not affiliated with us or the subsidiary banks; and

o        The loans must not involve a greater than normal risk of repayment or
         other unfavorable features.


                                       6





     Furthermore,  each subsidiary bank must periodically  report all loans made
to  directors  and other  insiders to the bank  regulators,  and these loans are
closely  scrutinized by the  regulators  for compliance  with Sections 22(g) and
22(h) of the Federal Reserve Ace and Regulation O.

Capital

     Bank Holding Companies and Financial Holding Companies. The Federal Reserve
Board has adopted  risk-based  capital guidelines for bank holding companies and
financial holding companies.  The ratio of total capital to risk weighted assets
(including  certain  off-balance-sheet  activities,  such as standby  letters of
credit) must be a minimum of eight  percent.  At least half of the total capital
is to be composed of common  shareholders'  equity,  minority  interests  in the
equity accounts of consolidated  subsidiaries  and a limited amount of perpetual
preferred  stock,  less goodwill,  which is  collectively  referred to as Tier 1
Capital.  The remainder of total capital may consist of subordinated debt, other
preferred stock and a limited amount of loan loss reserves.

     In addition,  the Federal  Reserve Board has established  minimum  leverage
ratio  guidelines for bank holding  companies and financial  holding  companies.
Bank  holding  companies  and  financial  holding  companies  that meet  certain
specified  criteria,  including  having  the  highest  regulatory  rating,  must
maintain  a minimum  Tier 1 Capital  leverage  ratio  (Tier 1 Capital to average
assets for the current  quarter,  less goodwill) of three percent.  Bank holding
companies  and  financial  holding  companies  that  do  not  have  the  highest
regulatory rating will generally be required to maintain a higher Tier 1 Capital
leverage  ratio of three percent plus an additional  cushion of 100 to 200 basis
points.  The Federal  Reserve  Board has not advised us of any specific  minimum
leverage ratio  applicable to us. The guidelines  also provide that bank holding
companies and financial holding companies experiencing internal growth or making
acquisitions will be expected to maintain strong capital positions.  Such strong
capital  positions  must be kept  substantially  above the  minimum  supervisory
levels without significant reliance on intangible assets (e.g.,  goodwill,  core
deposit intangibles and purchased mortgage servicing rights). As of December 31,
2002,  our capital ratios were as follows:  (1) Tier 1 Capital to  Risk-Weighted
Assets Ratio,  18.50%; (2) Total Capital to Risk-Weighted  Assets Ratio, 19.52%;
and (3) Tier 1 Capital Leverage Ratio, 10.51%.

     Banks. The Federal Deposit Insurance  Corporation  Improvement Act of 1991,
or  FDICIA   established   five  capital   tiers  with  respect  to   depository
institutions:  "well-capitalized," "adequately capitalized," "undercapitalized,"
"significantly   undercapitalized,"   and   "critically   undercapitalized."   A
depository  institution's capital tier will depend upon where its capital levels
are in relation to various relevant capital  measures,  including (1) risk-based
capital  measures,  (2) a leverage  ratio capital  measure and (3) certain other
factors.  Regulations  establishing  the specific  capital  tiers provide that a
"well-capitalized" institution will have a total risk-based capital ratio of ten
percent or greater, a Tier 1 risk-based capital ratio of six percent or greater,
and a Tier 1 leverage  ratio of five  percent or greater,  and not be subject to
any written regulatory enforcement agreement, order, capital directive or prompt
corrective action derivative. For an institution to be "adequately capitalized,"
it will have a total  risk-based  capital ratio of eight  percent or greater,  a
Tier 1  risk-based  capital  ratio  of four  percent  or  greater,  and a Tier 1
leverage ratio of four percent or greater (in some cases three percent).  For an
institution to be  "undercapitalized,"  it will have a total risk-based  capital
ratio that is less than eight  percent,  a Tier 1 risk-based  capital ratio less
than four  percent  or a Tier 1  leverage  ratio  less than four  percent  (or a
leverage ratio less than three percent if the  institution is rated  composite 1
in its most recent report of examination, subject to appropriate federal banking
agency guidelines).  For an institution to be "significantly  undercapitalized,"
it will have a total  risk-based  capital ratio less than six percent,  a Tier 1
risk-based  capital ratio less than three  percent,  or a Tier 1 leverage  ratio
less than three percent. For an institution to be "critically undercapitalized,"
it will have a ratio of tangible  equity to total  assets  equal to or less than
two percent. FDICIA requires federal banking agencies to take "prompt corrective
action"  against  depository  institutions  that  do not  meet  minimum  capital
requirements.  Under  current  regulations,  we were  "well  capitalized"  as of
December 31, 2002.

     FDICIA generally prohibits a depository institution from making any capital
distribution  (including  payment of a dividend) or paying any management fee to
its  holding  company  if  the  depository   institution   would  thereafter  be
"undercapitalized."  An  "undercapitalized"  institution  must develop a capital
restoration   plan  and  its  parent   holding   company  must   guarantee  that
institution's  compliance  with such plan.  The liability of the parent  holding
company under any such guarantee is limited to the lesser of five percent of the
institution's  assets at the time it  became  "undercapitalized"  or the  amount
needed to bring the  institution  into  compliance  with all capital  standards.
Furthermore,  in the event of the bankruptcy of the parent holding company, such


                                       7





guarantee would take priority over the parent's general unsecured creditors.  If
a depository institution fails to submit an acceptable capital restoration plan,
it shall be treated as if it is significantly  undercapitalized.  "Significantly
undercapitalized"  depository  institutions  may  be  subject  to  a  number  of
requirements and restrictions,  including orders to sell sufficient voting stock
to become  "adequately  capitalized,"  requirements to reduce total assets,  and
cessation  of  receipt  of  deposits  from  correspondent   banks.   "Critically
undercapitalized"  institutions  are subject to the appointment of a receiver or
conservator.  Finally,  FDICIA requires the various  regulatory  agencies to set
forth certain standards that do not relate to capital.  Such standards relate to
the safety and soundness of operations  and  management and to asset quality and
executive  compensation,  and  permit  regulatory  action  against  a  financial
institution that does not meet such standards.

     If an insured bank fails to meet its capital guidelines,  it may be subject
to a variety of other  enforcement  remedies,  including  a  prohibition  on the
taking of brokered  deposits  and the  termination  of deposit  insurance by the
FDIC.  Bank  regulators  continue  to  indicate  their  desire to raise  capital
requirements beyond their current levels.

     In addition to FDICIA capital  standards,  Texas-chartered  banks must also
comply with the capital  requirements  imposed by the Texas Banking  Department.
Neither  the  Texas  Finance  Code  nor  its  regulations  specify  any  minimum
capital-to-assets  ratio  that must be  maintained  by a  Texas-chartered  bank.
Instead, the Texas Banking Department determines the appropriate ratio on a bank
by bank basis,  considering factors such as the nature of a bank's business, its
total revenue,  and the bank's total assets. As of December 31, 2002, all of our
Texas-chartered banks exceeded the minimum ratios applied to them.

Our Support of Our Subsidiary Banks

     Under Federal Reserve Board policy,  we are expected to commit resources to
act as a source of  strength  to  support  each of our  subsidiary  banks.  This
support may be required at times when, absent such Federal Reserve Board policy,
we would not otherwise be required to provide it. In addition, any loans we make
to our subsidiary banks would be subordinate in right of payment to deposits and
to other  indebtedness  of our banks.  In the event of a bank holding  company's
bankruptcy,  any  commitment  by the bank  holding  company  to a  federal  bank
regulatory  agency to maintain the capital of a subsidiary  bank will be assumed
by the bankruptcy trustee and be subject to a priority of payment.

     Under the  National  Bank Act, if the capital  stock of a national  bank is
impaired by losses or  otherwise,  the OCC is  authorized  to require the bank's
shareholders  to pay the  deficiency  on a pro-rata  basis.  If any  shareholder
refuses to pay the  pro-rata  assessment  after three  months  notice,  then the
bank's board of directors must sell an appropriate  amount of the  shareholder's
stock at a public auction to make up the deficiency. To the extent necessary, if
a  deficiency  in  capital  still  exists  and  the  bank  refuses  to  go  into
liquidation,  then a receiver may be  appointed  to wind up the bank's  affairs.
Additionally,  under the Federal  Deposit  Insurance Act, in the event of a loss
suffered  or  anticipated  by the FDIC  (either as a result of the  default of a
banking  subsidiary  or related to FDIC  assistance  provided to a subsidiary in
danger of default) our other banking subsidiaries may be assessed for the FDIC's
loss.

Interstate Banking and Branching Act

     Pursuant to the Riegle-Neal Interstate Banking and Branching Efficiency Act
of 1994, or Riegle-Neal Act, a bank holding company or financial holding company
is able to acquire  banks in states other than its home state.  The  Riegle-Neal
Act  also  authorized  banks to  merge  across  state  lines,  thereby  creating
interstate branches, beginning June 1, 1997. Furthermore, under this act, a bank
is now able to open new  branches in a state in which it does not  already  have
banking  operations,  if the laws of such state permit it to do so. Accordingly,
both the OCC and the Texas Banking Department accept applications for interstate
merger and branching transactions, subject to certain limitations on ages of the
banks to be acquired and the total amount of deposits within the state a bank or
financial holding company may control.  Since our primary service area is Texas,
we do not expect  that the  ability to  operate  in other  states  will have any
material  impact  on our  growth  strategy.  We  may,  however,  face  increased
competition  from  out-of-state  banks that branch or make  acquisitions  in our
primary markets in Texas.


                                       8





Community Reinvestment Act of 1977

     The  Community  Reinvestment  Act of  1977,  or  CRA  subjects  a  bank  to
regulatory  assessment to determine if the institution meets the credit needs of
its entire community, including low- and moderate-income neighborhoods served by
the bank, and to take that  determination  into account in its evaluation of any
application  made  by  such  bank  for,  among  other  things,  approval  of the
acquisition or  establishment of a branch or other deposit  facility,  an office
relocation,  a merger,  or the acquisition of shares of capital stock of another
financial institution. The regulatory authority prepares a written evaluation of
an institution's  record of meeting the credit needs of its entire community and
assigns a rating. We believe our subsidiary banks have taken significant actions
to  comply  with  the  CRA,  and each  has  received  at least a  "satisfactory"
commendation in its most recent review by federal regulators with respect to its
compliance with the CRA.

Monitoring and Reporting Suspicious Activity

     Under  the Bank  Secrecy  Act,  IRS rules  and  other  regulations,  we are
required to monitor and report unusual or suspicious account activity as well as
transactions  involving  the  transfer  or  withdrawal  of  amounts in excess of
prescribed  limits.  In the wake of the  tragic  events of  September  11th,  on
October 26, 2001, the President signed the Uniting and Strengthening  America by
Providing Appropriate Tools Required to Intercept and Obstruct Terrorism, or USA
PATRIOT Act, of 2001.  Under the USA PATRIOT  Act,  financial  institutions  are
subject to prohibitions  against  specified  financial  transactions and account
relationships  as well as  enhanced  due  diligence  and  "know  your  customer"
standards in their  dealings  with foreign  financial  institutions  and foreign
customers.  For example,  the enhanced due diligence policies,  procedures,  and
controls generally require financial institutions to take reasonable steps to:

o        to conduct  enhanced  scrutiny of account  relationships  to guard
         against money laundering and report any suspicious transaction;

o        to ascertain the identity of the nominal and beneficial owners of, and
         the source of funds deposited into, each account as needed to guard
         against money laundering and report any suspicious transactions;

o        to ascertain for any foreign bank, the shares of which are not publicly
         traded, the identity of the owners of the foreign bank, and the nature
         and extent of the ownership interest of each such owner; and

o        to ascertain whether any foreign bank provides correspondent accounts
         to other foreign banks and, if so, the identity of those foreign banks
         and related due diligence information.

     Under the USA PATRIOT  Act,  financial  institutions  are also  required to
establish anti-money laundering programs. The USA PATRIOT Act sets forth minimum
standards for these programs, including:

o        the development of internal policies, procedures, and controls;

o        the designation of a compliance officer;

o        an ongoing employee training program; and

o        an independent audit function to test the programs.

     In  addition,  the USA  PATRIOT  Act also  requires  the  Secretary  of the
Treasury  to adopt  rules  addressing  a number  of  related  issues,  including
increasing  the   cooperation  and   information   sharing   between   financial
institutions, regulators, and law enforcement authorities regarding individuals,
entities and organizations engaged in, or reasonably suspected based on credible
evidence of engaging in,  terrorist  acts or money  laundering  activities.  Any
financial  institution  complying with these rules will not be deemed to violate
the privacy provisions of the  Gramm-Leach-Bliley  Act that are discussed below.
Finally,  under the  regulations of the Office of Foreign Asset Control,  we are
required to monitor and block  transactions with certain  "specially  designated
nationals" who OFAC has determined pose a risk to U.S. national security.


                                       9





Consumer Laws and Regulations

     We are also  subject  to certain  consumer  laws and  regulations  that are
designed to protect  consumers in transactions  with banks.  While the following
list is not exhaustive,  these laws and regulations include the Truth in Lending
Act, the Truth in Savings Act, the Electronic  Funds Transfer Act, the Expedited
Funds  Availability Act, the Equal Credit  Opportunity Act, and the Fair Housing
Act,  among  others.  These laws and  regulations  among other  things  prohibit
discrimination on the basis of race, gender or other designated  characteristics
and mandate  various  disclosure  requirements  and regulate the manner in which
financial  institutions  must deal with customers when taking deposits or making
loans to such  customers.  These and other  laws also limit  finance  charges or
other  fees or  charges  earned  in our  activities.  We must  comply  with  the
applicable  provisions of these consumer protection laws and regulations as part
of our ongoing customer relations.

Technology Risk Management and Consumer Privacy

     State and federal banking  regulators have issued various policy statements
emphasizing  the importance of technology  risk  management  and  supervision in
evaluating the safety and soundness of depository  institutions  with respect to
banks that contract  with outside  vendors to provide data  processing  and core
banking functions. The use of technology-related  products,  services,  delivery
channels and processes expose a bank to various risks, particularly operational,
privacy,  security,  strategic,   reputation  and  compliance  risk.  Banks  are
generally expected to prudently manage technology-related risks as part of their
comprehensive risk management policies by identifying, measuring, monitoring and
controlling risks associated with the use of technology.

     Under  Section  501 of the  Gramm-Leach-Bliley  Act,  the  federal  banking
agencies have  established  appropriate  standards  for  financial  institutions
regarding  the   implementation   of  safeguards  to  ensure  the  security  and
confidentiality  of customer  records and  information,  protection  against any
anticipated  threats or hazards to the security or integrity of such records and
protection against  unauthorized access to or use of such records or information
in a way that could result in substantial  harm or  inconvenience to a customer.
Among other  matters,  the rules require each bank to implement a  comprehensive
written information security program that includes administrative, technical and
physical safeguards relating to customer information.

     Under the Gramm-Leach-Bliley Act, a financial institution must also provide
its  customers  with a notice of privacy  policies  and  practices.  Section 502
prohibits a financial institution from disclosing nonpublic personal information
about a consumer to nonaffiliated third parties unless the institution satisfies
various notice and opt-out  requirements and the customer has not elected to opt
out of the  disclosure.  Under Section 504, the agencies are authorized to issue
regulations as necessary to implement notice  requirements and restrictions on a
financial institution's ability to disclose nonpublic personal information about
consumers to  nonaffiliated  third parties.  Under the final rule the regulators
adopted,  all banks must  develop  initial  and  annual  privacy  notices  which
describe in general terms the bank's information  sharing practices.  Banks that
share nonpublic personal  information about customers with  nonaffiliated  third
parties  must also  provide  customers  with an opt-out  notice and a reasonable
period of time for the customer to opt out of any such disclosure  (with certain
exceptions).  Limitations  are placed on the extent to which a bank can disclose
an  account  number or access  code for credit  card,  deposit,  or  transaction
accounts to any nonaffiliated third party for use in marketing.

Monetary Policy

     Banks are affected by the credit  policies of other  monetary  authorities,
including the Federal Reserve Board,  that affect the national supply of credit.
The Federal  Reserve Board  regulates the supply of credit in order to influence
general economic conditions,  primarily through open market operations in United
States   government   obligations,   varying  the  discount  rate  on  financial
institution   borrowings,   varying  reserve   requirements   against  financial
institution   deposits,   and  restricting   certain   borrowings  by  financial
institutions  and their  subsidiaries.  The  monetary  policies  of the  Federal
Reserve Board have had a significant effect on the operating results of banks in
the past and are expected to continue to do so in the future.


                                       10





Pending and Proposed Legislation

     New regulations and statutes are regularly proposed containing wide-ranging
proposals for altering the structures, regulations and competitive relationships
of financial  institutions  operating in the United  States.  We cannot  predict
whether or in what form any  proposed  regulation  or statute will be adopted or
the  extent to which our  business  may be  affected  by any new  regulation  or
statute.

Enforcement Powers of Federal Banking Agencies

     The  Federal  Reserve  and other state and  federal  banking  agencies  and
regulators  have broad  enforcement  powers,  including  the power to  terminate
deposit insurance,  issue  cease-and-desist  orders, impose substantial fees and
other civil and criminal  penalties and appoint a conservator  or receiver.  Our
failure  to comply  with  applicable  laws,  regulations  and  other  regulatory
pronouncements  could  subject us, as well as our  officers  and  directors,  to
administrative sanctions and potentially substantial civil penalties.

Available Information

     We file annual,  quarterly and special reports,  proxy statements and other
information with the Securities and Exchange  Commission.  You may read and copy
any  document  we  file  at the  Securities  and  Exchange  Commission's  Public
Reference Room at 450 Fifth Street,  N.W.,  Washington,  D.C. 20549. Please call
the Securities and Exchange Commission at 1-800-SEC-0330 for further information
on the public  reference  room. Our SEC filings are also available to the public
at the Securities and Exchange Commission's web site at  http://www.sec.gov.  No
information from this web page is incorporated by reference herein. Our web site
is http://www.ffin.com.  You may also obtain copies of our annual, quarterly and
special reports,  proxy statements and certain other  information filed with the
SEC, as well as  amendments  thereto,  free of charge  from our web site.  These
documents are posted to our web site as soon as reasonably  practicable after we
have filed them with the SEC.

ITEM 2.       PROPERTIES

     Our principal  office is located in the First National Bank Building at 400
Pine Street in downtown Abilene,  Texas. We lease two spaces in a building owned
by First National Bank of Abilene. The lease for approximately 2,300 square feet
of space expires  December 31, 2004.  The lease for  approximately  1,100 square
feet of space expires May 31, 2006. Our  subsidiary  banks  collectively  own 22
banking facilities,  some of which are detached  drive-ins,  and they also lease
six banking facilities.  Our management  considers all of our existing locations
to be well-suited  for  conducting the business of banking.  We believe that our
existing  facilities  are adequate to meet our  requirements  and our subsidiary
banks' requirements for the foreseeable future.

ITEM 3.       LEGAL PROCEEDINGS

     From time to time we and our  subsidiary  banks  are  parties  to  lawsuits
arising in the ordinary course of our banking  business.  However,  there are no
material  pending legal  proceedings  to which we, our  subsidiary  banks or our
other  direct  and  indirect  subsidiaries,  or any  of  their  properties,  are
currently subject. Other than regular, routine examinations by state and federal
banking   authorities,   there  are  no  proceedings  pending  or  known  to  be
contemplated by any governmental authorities.

ITEM 4.         SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No matters  were  submitted to a vote of our  security  holders  during the
fourth quarter of our fiscal year ended December 31, 2002.


                                       11





PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Market Information

     Our common stock, par value $10.00 per share, is traded on the Nasdaq Stock
Market under the trading  symbol FFIN.  See "Item  8--Financial  Statements  and
Supplementary  Data--Quarterly  Financial  Data" for the high,  low and  closing
sales prices as reported by the Nasdaq Stock Market for our common stock for the
periods indicated.

Holders

     As of February 13, 2003, we had 1,604 shareholders of record.

Dividends

     See "Item 8--Financial Statements and Supplementary Data--Quarterly Results
of Operations"  for the frequency and amount of cash dividends paid by us. Also,
see "Item 1 - Business - Supervision  and Regulation - Payment of Dividends" and
"Item 7 - Management's  Discussion  and Analysis of the Financial  Condition and
Results of Operations - Liquidity - Dividends" for  restrictions  on our present
or future  ability to pay dividends,  particularly  those  restrictions  arising
under federal and state banking laws.


                                       12





Recent Sales of Unregistered Securities

     During  the  year  ended  December  31,  2002,   the  following   sales  of
unregistered  shares of common stock were made to employees in  connection  with
their exercise of stock options:




                                      Number of Common                       Aggregate Sales
                         Date              Shares        Price Per Share          Price
                       --------           --------       ---------------      -------------
                                                                     
                       01-25-02             3,702         $    14.90          $  55,159.80
                       02-04-02             4,830              14.90             71,967.00
                       02-22-02             2,147              14.90             31,990.30
                       02-27-02             1,073              14.90             15,987.70
                       02-27-02               220              29.27              6,439.40
                       04-11-02               309              29.27              9,044.43
                       04-15-02                75              20.80              1,560.00
                       04-19-02               110              29.27              3,219.70
                       05-20-02               400              14.90              5,960.00
                       05-21-02             1,073              14.90             15,987.70
                       06-05-02               353              14.90              5,259.70
                       06-05-02               150              20.80              3,120.00
                       06-05-02             1,514              29.27             44,314.78
                       06-06-02             2,343              20.80             48,734.40
                       06-06-02               860              14.90             12,814.00
                       06-07-02               450              14.90              6,705.00
                       06-11-02               673              14.90             10,027.70
                       06-13-02               247              29.27              7,229.69
                       06-28-02               330              29.27              9,659.10
                       07-02-02               330              29.27              9,659.10
                       07-16-02             1,341              14.90             19,980.90
                       08-26-02               330              29.27              9,659.10
                       08-26-02             2,414              14.90             35,968.60
                       09-11-02                75              20.80              1,560.00
                       09-12-02               309              29.27              9,044.43
                       11-05-02               257              14.90              3,829.30
                       12-05-02               350              14.90              5,215.00
                       12-06-02               200              14.90              2,980.00
                       12-06-02             1,815              29.27             53,125.05
                       12-12-02                50              14.90                745.00
                       12-16-02             2,344              20.80             48,755.20
                       12-20-02                75              20.80              1,560.00
                       12-20-02               200              29.27              5,854.00
                                           ------         ----------          ------------

                              Totals       30,949         $    18.52          $ 573,116.08
                                           ======                             ============



     Each of the  foregoing  sales  were  made in  reliance  upon the  exemption
provided by Section 4(2) of the Securities Act of 1933, as amended.


                                       13





ITEM 6.       SELECTED FINANCIAL DATA

     The selected  financial data presented  below as of and for the years ended
December  31,  2002,  2001,  2000,  1999,  and 1998,  have been derived from our
audited consolidated financial statements. The selected financial data should be
read in  conjunction  with "Item  7--Management's  Discussion  and  Analysis  of
Financial  Condition and Results of Operations" and our  consolidated  financial
statements.  The  results  of  operations  presented  below are not  necessarily
indicative of the results of operations that may be achieved in the future.  The
amounts  related to shares of our common stock have been adjusted to give effect
to all stock dividends and stock splits. Management's Discussion and Analysis of
Financial Condition and Results of Operations incorporated  information required
to be disclosed by the  Securities and Exchange  Commissions'  Industry Guide 3,
"Statistical Disclosure by Bank Holding Companies."




                                                                      Year Ended December 31,
                                                --------------------------------------------------------------------
                                                   2002           2001          2000          1999           1998
                                                ----------     ----------    ----------    ----------     ----------
                                                           (dollars in thousands, except per share data)
                                                                                           
Summary Income Statement Information:
  Interest income                               $  104,862     $  116,473    $  117,951    $  110,013     $  111,868
  Interest expense                                  24,380         44,834        48,829        43,338         46,292
                                                ----------     ----------    ----------    ----------     ----------
  Net interest income                               80,482         71,639        69,122        66,675         65,576
  Provision for loan losses                          2,370          1,964         2,398         2,031          1,140
  Noninterest income                                29,553         27,579        25,947        24,484         22,351
  Noninterest expense                               59,082         55,072        51,692        51,934         52,422
                                                ----------     ----------    ----------    ----------     ----------
  Earnings before income taxes                      48,583         42,182        40,979        37,194         34,365
  Income tax expense                                14,630         12,827        12,663        11,504         11,111
                                                ----------     ----------    ----------    ----------     ----------
  Net earnings                                  $   33,953     $   29,355    $   28,316    $   25,690     $   23,254
                                                ==========     ==========    ==========    ==========     ==========
Per Share Data:
  Net earnings per share, basic                 $     2.75     $     2.38    $     2.28    $     2.06     $     1.87
  Net earnings per share, assuming dilution           2.74           2.37          2.27          2.05           1.86
  Cash dividends declared                             1.35           1.16          1.03           .90            .80
  Book value at period-end                           19.31          17.32         15.92         14.33          13.62
Earnings performance ratios:
  Return on average assets                            1.78%          1.62%         1.67%         1.53%          1.44%
  Return on average equity                           15.13          14.35         15.39         14.84          14.51
Summary Balance Sheet Data (Period-end):
  Investment securities                         $  772,256     $  721,694    $  654,253    $  656,218     $  625,891
  Loans                                            964,040        940,131       859,271       797,275        779,544
  Total assets                                   1,993,183      1,929,694     1,753,814     1,723,369      1,686,647
  Deposits                                       1,711,562      1,685,163     1,519,874     1,524,704      1,504,856
  Total liabilities                              1,754,415      1,716,040     1,557,693     1,544,706      1,517,198
  Total shareholders' equity                       238,768        213,654       196,121       178,663        169,449
Asset quality ratios:
  Allowance for loan losses/period-end loans          1.16%          1.13%         1.15%         1.12%          1.15%
  Nonperforming assets/period-end loans plus
     foreclosed assets                                0.44           0.51          0.48          0.26           0.41
  Net charge offs/average loans                       0.19           0.18          0.18          0.27           0.36
Capital ratios:
  Average shareholders' equity/average assets        11.76%         11.29%        10.86%        10.30%          9.89%
  Leverage ratio (1)                                 10.51           9.92         10.40          9.62           9.02
  Tier 1 risk-based capital (2)                      18.50          17.10         17.75         17.19          16.03
  Total risk-based capital (3)                       19.52          18.08         18.74         18.13          17.01
  Dividend payout ratio                              49.13          48.94         45.23         43.64          41.66

- --------------------------------------------------------------------------------

(1)  Calculated  by  dividing,  at  period-end,   shareholders'  equity  (before
     unrealized  gain/loss on  securities  available-for-sale)  less  intangible
     assets by fourth quarter average assets less intangible assets.
(2)  Calculated  by  dividing,  at  period-end,   shareholders'  equity  (before
     unrealized  gain/loss on  securities  available-for-sale)  less  intangible
     assets by risk-adjusted assets.
(3)  Calculated  by  dividing,  at  period-end,   shareholders'  equity  (before
     unrealized  gain/loss on  securities  available  for sale) less  intangible
     assets  plus  allowance  for  loan  losses  to  the  extent  allowed  under
     regulatory guidelines by risk-adjusted assets.




                                       14





ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

Introduction

     Management's   discussion  and  analysis  of  the  major  elements  of  our
consolidated  balance sheets as of December 31, 2002 and 2001, and  consolidated
statements  of earnings  for the years 2000  through  2002 should be reviewed in
conjunction with our consolidated financial statements,  accompanying notes, and
selected  financial  data  presented  elsewhere in this Form 10-K.  All amounts,
prices and per share data related to our common stock have been adjusted to give
effect to all stock splits and stock dividends.

     On July 3, 2001, we acquired City Bancshares,  Inc. and its subsidiary City
National Bank,  Mineral  Wells,  Texas for $16.5 million in cash. The results of
City  National  Bank  are  included  in our  consolidated  financial  statements
beginning  July 1, 2001 and may to some  extent  affect the  comparisons  to the
prior period  amounts and 2002  operating  results  which include a full year of
City National Bank's operations.

Critical Accounting Policies

     The preparation of the Company's consolidated financial statements is based
on the selection of certain  accounting  policies,  based on generally  accepted
accounting  principles and customary  practices in the banking  industry.  These
policies, in certain areas, require management to make significant estimates and
assumptions. The following discussion addresses the Company's allowance for loan
loss and its  provision  for loan losses which is deemed by management to be its
most  critical  accounting  policy.  We have other key  accounting  policies and
continue  to  evaluate  the  materiality  of their  impact  on our  consolidated
financial  statements,  but we believe that these other  policies  either do not
generally  require us to make  estimates  and  judgments  that are  difficult or
subjective,  or it is less likely that they would have a material  impact on our
reported results for a given period.

     A policy is deemed  critical if (i) the  accounting  estimate  required the
Company to make assumptions  about matters that are highly uncertain at the time
the accounting  estimate was made; and (ii) different  estimates that reasonably
could  have  been used in the  current  period,  or  changes  in the  accounting
estimate that are reasonably likely to occur from period to period, would have a
material impact on the financial statements.

     The allowance for loan losses is an amount that management believes will be
adequate  to  absorb  inherent  estimated  losses  on  existing  loans  in which
collectibility is unlikely based upon management's  review and evaluation of the
loan  portfolio,  including  letters  of  credit,  lines of  credit  and  unused
commitments to provide financing.  The allowance for loan losses is increased by
charges to income and decreased by charge-offs (net of recoveries).

     Management's  periodic evaluation of the adequacy of the allowance is based
on general economic  conditions,  the financial  condition of the borrower,  the
value and liquidity of collateral,  delinquency, prior loan loss experience, and
the results of periodic  reviews of the portfolio by our loan review  department
and regulatory examiners. A consistent,  well documented loan review methodology
has been  developed  that  includes  allowances  assigned to specific  loans and
nonspecific  allowances  that  are  based  on the  factors  noted  in the  prior
sentence.  Our independent loan review  department is responsible for performing
this  evaluation  for  all  of  our  subsidiary   banks  to  ensure   consistent
methodology.

     Although we believe that we use the best information available to make loan
loss  allowance  determinations,   future  adjustments  could  be  necessary  if
circumstances or economic  conditions differ  substantially from the assumptions
used in making  our  initial  determinations.  A  downturn  in the  economy  and
employment  could  result in  increased  levels  of  non-performing  assets  and
charge-offs,   increased   loan  loss   provisions  and  reductions  in  income.
Additionally,  as an integral part of their examination process, bank regulatory
agencies periodically review our allowance for loan losses. The banking agencies
could require the  recognition of additions to the loan loss allowance  based on
their  judgment  of  information   available  to  them  at  the  time  of  their
examination.

     Accrual of interest is  discontinued  on a loan when  management  believes,
after considering economic and business conditions and collection efforts,  that
the  borrower's  financial  condition  is such that  collection  of  interest is
doubtful.


                                       15





     The Company's policy requires  measurement of the allowance for an impaired
collateral dependent loan based on the fair value of the collateral.  Other loan
impairments  are  measured  based on the present  value of expected  future cash
flows or the loan's observable market price.

Results of Operations

     Performance  Summary. Net earnings for 2002 were $34.0 million, an increase
of $4.6  million,  or 15.7%,  over net earnings for 2001 of $29.4  million.  Net
earnings for 2000 were $28.3 million. The increase in net earnings for 2002 over
2001 was primarily  attributable to an increase in net interest income resulting
primarily  from growth in average  earning  assets and an improved  net interest
margin.  The  increase  in  net  earnings  for  2001  over  2000  was  primarily
attributable to an increase in net interest income resulting  primarily from the
growth in average earning assets and an increase in noninterest income resulting
primarily  from  increases in service  fees on deposit  accounts and real estate
mortgage fees.

     On a basic net earnings per share basis,  net earnings  were $2.75 for 2002
as compared to $2.38 for 2001 and $2.28 for 2000.  Return on average  assets was
1.78% for 2002 as  compared  to 1.62%  for 2001 and  1.67%  for 2000.  Return on
average equity was 15.13% for 2002 as compared to 14.35% for 2001 and 15.39% for
2000.

     Affecting our 2002 net earnings and basic and diluted earnings per share is
the  implementation  of  Statement of Financial  Accounting  Standards  No. 141,
"Business  Combinations"  ("SFAS No. 141") and Statement of Financial Accounting
Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS No. 142"). SFAS
No. 141 requires that all business combinations initiated after June 30, 2001 be
accounted for under the purchase  method and  addresses the initial  recognition
and measurement of goodwill and other  intangible  assets acquired in a business
combination.  SFAS No. 142 addresses the initial  recognition and measurement of
intangible assets acquired outside of a business  combination and the accounting
for goodwill and other intangible assets subsequent to their  acquisition.  SFAS
No. 142 provides  that  intangible  assets with finite useful lives be amortized
and that goodwill and intangible  assets with indefinite lives not be amortized,
but  rather  be  tested  at least  annually  for  impairment.  SFAS No.  142 was
effective  January  1,  2002 for  calendar  year  companies;  however,  acquired
goodwill and intangible  assets recorded in the acquisition of City  Bancshares,
Inc.  closed  subsequent  to June  30,  2001  were  subject  immediately  to its
provisions.

     On January 1, 2002,  goodwill  amounting to $23,765,896  was not subject to
further  amortization  as a result of SFAS No. 142.  The Company  conducted  its
initial  impairment  test  in  2002,  with no  reduction  of  recorded  goodwill
resulting from the test. A reconciliation adjusting comparative net earnings and
earnings per share for the years ended  December 31, 2001 and 2000,  to show the
effect of no longer amortizing the Company's goodwill, follows:




                                                                                          2001            2000
                                                                                      ------------    ------------
                                                                                                
   Reported net earnings                                                              $ 29,354,505    $ 28,316,047
   Add back: goodwill amortization
     Goodwill amortization, before income tax                                            1,641,367       1,641,367
     Income tax benefit                                                                   (420,000)       (420,000)
                                                                                      ------------    ------------
   Adjusted net earnings                                                              $ 30,575,872    $ 29,537,414
                                                                                      ============    ============

   Basic earnings per share:
     Reported net earnings                                                            $       2.38    $       2.28
     Goodwill amortization, net of income tax benefit                                          .10             .10
                                                                                      ------------    ------------
   Adjusted net earnings                                                              $       2.48    $       2.38
                                                                                      ============    ============

   Earnings per share, assuming dilution:
     Reported net earnings                                                            $       2.37    $       2.27
     Goodwill amortization, net of income tax benefit                                          .10             .10
                                                                                      ------------    ------------
   Adjusted net earnings                                                              $       2.47    $       2.37
                                                                                      ============    ============



     Net Interest Income. Net interest income is the difference between interest
income on earning assets and interest  expense on  liabilities  incurred to fund
those  assets.  Our earning  assets  consist  primarily of loans and  investment
securities.   Our  liabilities  to  fund  those  assets  consist   primarily  of
noninterest-bearing and interest-bearing  deposits.  Tax-equivalent net interest
income was $84.2  million in 2002 as compared to $74.8 million in 2001 and $71.9


                                       16





million in 2000.  These  increases were primarily due to growth in the volume of
earning assets,  and for 2002, an improved net interest margin.  Average earning
assets were $1.748  billion in 2002,  as compared to $1.653  billion in 2001 and
$1.538  billion  in  2000.  The 2002  increase  in  average  earning  assets  is
attributable to higher average  investment  securities we held,  which increased
$72.3 million,  and higher average loans we made, which increased $44.5 million.
These  increases were partially  offset by a $22.4 million  decrease in the 2002
average of  short-term  investments,  which  consist of primarily  Federal funds
sold.  The 2001  increase  in average  earning  assets was due  primarily  to an
increase in average short-term  investments,  which increased $28.9 million, and
higher  average loans,  which  increased  $80.0  million.  Table 1 allocates the
increases in  tax-equivalent  net interest  income for 2002 and 2001 between the
amount of increase attributable to volume and rate.

     Table 1 -- Changes in Interest Income and Interest Expense (in thousands):




                                                2002 Compared to 2001                    2001 Compared to 2000
                                       --------------------------------------     -----------------------------------
                                        Change Attributable to       Total        Change Attributable to      Total
                                       ------------------------                   ----------------------
                                         Volume         Rate         Change         Volume       Rate         Change
                                       ----------    ----------    ----------     ---------    ---------    ---------
                                                                                          
Short-term investments..........       $     (905)   $   (1,359)   $   (2,264)    $   1,799    $  (1,736)   $      63
Taxable investment securities...            3,394        (3,300)           94          (233)      (1,154)      (1,387)
Tax-exempt investment securities(1)         1,032           241         1,273           707          106          813
Loans (1).......................            3,720       (13,911)      (10,191)        7,404       (7,993)        (589)
                                       ----------    ----------    ----------     ---------    ---------    ---------
    Interest income.............            7,241       (18,329)      (11,088)        9,678      (10,778)      (1,100)

Interest-bearing deposits.......            1,169       (21,052)      (19,883)        2,688       (6,455)      (3,767)
Short-term borrowings...........              (26)         (545)         (571)          481         (709)        (228)
                                       ----------    ----------    ----------     ---------    ---------    ---------
    Interest expense............            1,143       (21,597)      (20,454)        3,169       (7,164)      (3,995)
                                       ----------    ----------    ----------     ---------    ---------    ---------
    Net interest income.........       $    6,098    $    3,268    $    9,366     $   6,508    $  (3,613)   $   2,895
                                       ==========    ==========    ==========     =========    =========    =========
- ---------------

(1) Computed on a tax-equivalent basis assuming a marginal tax rate of 35%.



     The net interest margin, which measures  tax-equivalent net interest income
as a percentage of average earning assets,  is illustrated  below in Table 2 for
the years 2000 through  2002.  As the prime rate declined from 9.50% to 4.75% in
2001,  our earning  assets  re-priced in advance of interest  bearing  deposits,
which  resulted in a lower net interest  margin.  As we  re-priced  our interest
bearing  deposits in 2002, the net interest margin improved to 4.82% as compared
to 4.52% for 2001.


                                       17





Table 2 -- Average Balances and Average Yields and Rates (in thousands,
            except percentages):




                                            2002                         2001                         2000
                                 --------------------------   --------------------------   --------------------------
                                 Average    Income/   Yield/  Average    Income/   Yield/  Average   Income/   Yield/
                                  Balance   Expense    Rate    Balance   Expense    Rate   Balance   Expense    Rate
                                 ---------- ---------  ----   ----------  --------  ----   ----------  --------  ----
Assets
                                                                                      
  Short-term investments.....    $   57,030 $     947  1.66%  $   79,424  $  3,211  4.04%  $   50,538  $ 3,148   6.23%
  Taxable investment securities     597,830    32,264  5.40      540,771    32,170  5.95      544,546   33,557   6.16
  Tax-exempt investment             150,824    10,475  6.95      135,620     9,202  6.79      125,072    8,389   6.71
   securities (1)............
  Loans (1)(2)...............       942,101    64,872  6.89      897,616    75,063  8.36      817,603    75,652  9.25
                                 ---------- ---------         ----------  --------         ----------  --------
   Total earning assets......     1,747,785   108,558  6.21    1,653,431   119,646  7.24    1,537,759   120,746  7.85
  Cash and due from banks....        81,016                       80,032                       77,727
  Bank premises and equipment        41,195                       40,903                       40,400
  Other assets...............        24,458                       17,693                       28,212
  Goodwill, net..............        24,644                       29,178                       19,335
  Allowance for loan losses..       (11,099)                     (10,107)                      (9,420)
                                 -----------                  ----------                   ----------
   Total assets..............    $1,907,999                   $1,811,130                   $1,694,013
                                 ==========                   ==========                   ==========
Liabilities and Shareholders'
Equity
  Interest-bearing deposits..    $1,259,158 $  24,088  1.91%  $1,226,560  $ 43,971  3.58%  $1,161,175  $ 47,738  4.11%
  Short-term borrowings......        24,628       292  1.19       25,392            3.40       17,621     1,091  6.19
                                 ---------- ---------         ----------  --------         ----------  --------
                                                  292                          863
                                               -----                      --------
   Total interest-bearing         1,283,786    24,380  1.90    1,251,952    44,834  3.58    1,178,796    48,829  4.14
                                            ---------                     --------                     --------
   liabilities...............
  Noninterest-bearing deposits      385,012                      339,800                      317,659
  Other liabilities..........        14,846                       14,861                       13,529
                                 ----------                   ----------                   ----------
   Total liabilities.........     1,683,644                    1,606,613                    1,509,984
Shareholders' equity.........       224,355                      204,517                      184,029
                                 ----------                   ----------                   ----------
  Total liabilities and
   shareholders' equity......    $1,907,999                   $1,811,130                   $1,694,013
                                 ==========                   ==========                   ==========
Net interest income..........               $  84,178                     $ 74,812                     $ 71,917
                                            =========                     ========                     ========
Rate Analysis:
  Interest income/earning
  assets.....................                          6.21%                        7.24%                        7.85%
  Interest expense/earning
  assets.....................                          1.39                         2.71                         3.18
                                                       ----                         ----                         ----
   Net yield on earning assets                         4.82%                        4.52%                        4.68%
                                                       ====                         ====                         ====
- ---------------

(1) Computed on a tax-equivalent basis assuming a marginal tax rate of 35%.
(2) Nonaccrual loans are included in loans.



     Noninterest  Income.  Noninterest  income  for 2002 was $29.6  million,  an
increase of $2.0 million,  or 7.2%, as compared to 2001.  The increase  resulted
primarily  from (i) an  increase  in service  fees on deposit  accounts  of $692
thousand which reflects growth in number of accounts and transactions processed;
(ii) an increase in real estate  mortgage fees of $248 thousand which reflects a
continued  high volume of mortgage  originations  and  refinancing  transactions
generated  by low  mortgage  rates;  (iii) an increase  of $429  thousand in ATM
transaction  fees which reflects the Company's  focus to increase the cardholder
base and the usage of check cards; and (iv) $735 thousand in check printing fees
that,  in periods  prior to 2002,  were  recorded as a reduction in printing and
supplies expense.  The change in classification for check printing fees was made
in response to a change in bank regulatory financial reporting guidelines.

     Noninterest income for 2001 was $27.6 million, an increase of $1.6 million,
or 6.3%,  as compared to 2000.  This  increase was primarily a result of; (i) an
increase in trust fees of $397  thousand;  (ii) an  increase in service  fees on
deposit  accounts of $669  thousand;  and (iii) an increase of $588  thousand in
real estate mortgage fees. Table 3 provides  comparisons for other categories of
noninterest income.


                                       18





     Table 3 -- Noninterest Income (in thousands):




                                                                  Increase                   Increase
                                                      2002       (Decrease)      2001       (Decrease)        2000
                                                   ----------    ----------    ----------   ----------     ----------
                                                                                            
Trust fees...................................      $    5,836    $      (55)   $    5,891   $      397     $    5,494
Service fees on deposit accounts.............          15,435           692        14,743          669         14,074
Real estate mortgage fees....................           1,858           248         1,610          588          1,022
Net securities gains (losses)................              16           (52)           68         (462)           530
ATM fees.....................................           2,370           429         1,941          387          1,554
  Other:
  Mastercard fees............................             980            26           954          124            830
  Check printing fees........................             735           735             -            -              -
  Miscellaneous income.......................             708           (95)          803         (114)           917
  Safe deposit rental fees...................             403             9           394           (1)           395
  Exchange fees..............................             196            11           185          (39)           224
  Credit life fees...........................             200           (16)          216          (21)           237
  Data processing fees.......................             245           (16)          261          113            148
  Brokerage commissions......................             340            46           294           42            252
  Interest on loan recoveries................             230            12           218          (52)           270
                                                   ----------    ----------    ----------   ----------     ----------
     Total other.............................           4,037           712         3,325           52          3,273
                                                   ----------    ----------    ----------   ----------     ----------
  Total Noninterest Income...................      $   29,552    $    1,974    $   27,578   $    1,631     $   25,947
                                                   ==========    ==========    ==========   ==========     ==========



     Noninterest Expense.  Total noninterest expense for 2002 was $59.1 million,
an increase of $4.0 million,  or 7.3%, as compared to 2001.  Noninterest expense
for 2001  amounted to $55.1  million,  an  increase  of $3.4  million or 6.3% as
compared to 2000. An important measure in determining  whether a banking company
effectively  managed  noninterest  expenses is the  efficiency  ratio,  which is
calculated by dividing  noninterest expense by the sum of net interest income on
a tax-equivalent basis and noninterest income. Our efficiency ratio for 2002 was
51.96%  which  represented  improvement  when  compared to 53.82% for 2001,  and
53.11% for 2000.

     Salaries and employee benefits for 2002 totaled $32.0 million,  an increase
of $3.3 million,  or 11.5%, as compared to 2001.  Salaries for 2002 were up $1.6
million with the increase attributable to normal pay increases,  a higher number
of full time equivalent  employees,  and higher performance  incentive payments.
Profit  sharing and pension  expenses for 2002  increased $823 thousand and $549
thousand, respectively, as compared to the prior year. The higher profit sharing
expense  related to the Company's  2002 increase in net earnings.  In 2002,  the
Company  lowered the  expected  long-term  rate of return on pension plan assets
from 8.5% to 6.5%;  this change is the  primary  factor  contributing  to higher
pension expense in the current year as compared to the prior year. Net occupancy
expense  for 2002 was  virtually  unchanged  from the prior  year and  equipment
expense was up $343 thousand over the 2001 amount.  The higher equipment expense
resulted  primarily from higher  depreciation and higher repairs and maintenance
expense as compared to 2001.  Intangible  asset  amortization for 2002 decreased
$1.5 million and resulted primarily from the change in accounting principle that
became  effective  January  1, 2002 and which  eliminated  the  amortization  of
goodwill.  Printing,  stationery  and supplies  expense for 2002  increased $391
thousand  over the prior  year  amount.  The  increase  for 2002 was due to $735
thousand in check printing fees being  included in  noninterest  income for 2002
versus a reduction in printing  expense in prior years. ATM expense for 2002 was
$266 thousand higher than the 2001 amount and reflects  increased customer usage
in 2002.

     Salaries and employee benefits for 2001 totaled $28.7 million,  an increase
of $1.6 million as compared to 2000. The increase resulted primarily from normal
salary increases and the addition of employees from our acquisition finalized in
July  2001.  Net  occupancy  and  equipment  expense in the  aggregate  for 2001
increased by $710  thousand and resulted  primarily  from higher  utilities  and
repair and maintenance expense.  Other professional fees for 2001 increased $302
thousand as compared to the prior year. The increase  resulted  primarily  from;
(i) executive  search fees;  (ii) leasehold  improvement  design fees; and (iii)
technology systems conversions.  Printing,  stationery, and supplies expense for
2001 increased $202 thousand as compared to 2000 and reflects expense related to
the  printing  of  additional  customer  disclosures  and  supplies  related  to
implementation of check imaging at a number of our subsidiary banks.


                                       19





     Table 4 -- Noninterest Expense (in thousands):




                                                                  Increase                   Increase
                                                      2002       (Decrease)      2001       (Decrease)        2000
                                                   ----------    ----------    ----------   ----------     ----------
                                                                                            
Salaries.....................................      $   23,984    $    1,604    $   22,380   $    1,417     $   20,963
Medical and other benefits...................           2,297           180         2,117          133          1,984
Profit sharing...............................           2,681           823         1,858          (16)         1,874
Pension......................................           1,173           549           624          (56)           680
Payroll taxes................................           1,858           152         1,706          130          1,576
                                                   ----------    ----------    ----------   ----------     ----------
  Total salaries and employee benefits.......          31,993         3,308        28,685        1,608         27,077

Net occupancy expense........................           3,909           (87)        3,996          433          3,563
Equipment expense............................           4,801           343         4,458          277          4,181
Intangible amortization......................             135        (1,506)        1,641            -          1,641

Other:
  Data processing and operation fees.........           1,078           (38)        1,116         (147)         1,263
  Postage....................................           1,094           (80)        1,174          128          1,046
  Printing, stationery and supplies..........           1,475           391         1,084          202            882
  Advertising................................           1,169            64         1,105           51          1,054
  Correspondent bank service charges.........           1,491           162         1,329           67          1,262
  ATM expense................................           1,361           266         1,095          145            950
  Credit card fees...........................             696            27           669           65            604
  Telephone..................................             870            (8)          878          124            754
  Public relations and business development..             758            43           715           12            703
  Directors' fees............................             516            30           486           33            453
  Audit and accounting fees..................             785            39           746           80            666
  Legal fees.................................             383            50           333           54            279
  Other professional and service fees........             796           (37)          833          302            531
  Regulatory exam fees.......................             526            83           443           19            424
  Travel.....................................             311             7           304           54            250
  Courier expense............................             676           127           549          101            448
  Operational and other losses...............             743           203           540         (205)           745
  Other miscellaneous expense................           3,516           623         2,893          (23)         2,916
                                                   ----------    ----------    ----------   -----------    ----------
     Total other.............................          18,244         1,952        16,292        1,062         15,230
                                                   ----------    ----------    ----------   ----------     ----------
Total Noninterest Expense....................      $   59,082    $    4,010    $   55,072   $    3,380     $   51,692
                                                   ==========    ==========    ==========   ==========     ==========



     Income Taxes.  Income tax expense was $14.6 million for 2002 as compared to
$12.8  million for 2001 and $12.7  million for 2000.  Our effective tax rates on
pretax  income were 30.1%,  30.4% and 30.9%,  respectively,  for the years 2002,
2001 and 2000.

Balance Sheet Review

     Loans.  The  loan  portfolio  is  comprised  of loans  made to  businesses,
individuals,  and farm and ranch  operations  located in the primary trade areas
served by our subsidiary  banks. Real estate loans represent loans primarily for
new home construction and owner-occupied  real estate. The structure of loans in
the real estate mortgage  classification  generally provides repricing intervals
to minimize the interest  rate risk  inherent in long-term  fixed rate  mortgage
loans. As of December 31, 2002, total loans were $964.0 million,  an increase of
$23.9  million,  as compared to December 31, 2001. As compared to year-end 2001,
real estate loans  increased  $28.6 million and consumer  loans  decreased  $4.4
million.  Commercial,  financial and agricultural loans as of year-end 2002 were
virtually  unchanged  from one year ago.  Loans  averaged  $942.1 million during
2002, an increase of $44.5 million over the prior year average.


                                       20





     Table 5 -- Composition of Loans (in thousands):




                                                                        December 31,
                                               ---------------------------------------------------------------
                                                  2002         2001          2000          1999         1998
                                               ---------     ---------    ---------     ---------     --------
                                                                                       
Commercial, financial and agricultural.....    $ 311,743     $ 312,053    $ 295,032     $ 297,966     $278,647
Real estate-- construction.................       50,911        47,173       40,610        43,039       36,721
Real estate-- mortgage.....................      375,256       350,382      290,920       208,895      198,447
Consumer, net of unearned income...........      226,130       230,523      232,709       247,375      265,729
                                               ---------     ---------    ---------     ---------     --------
                                               $ 964,040     $ 940,131    $ 859,271     $ 797,275     $779,544
                                               =========     =========    =========     =========     ========



     Table 6 --  Maturity  Distribution  and  Interest  Sensitivity  of Loans at
December 31, 2002 (in thousands):

     The  following  tables  summarize  maturity and yield  information  for the
commercial, financial, and agricultural and the real estate-construction portion
of the loan portfolio as of December 31, 2002:




                                                                After One
                                                                  Year
                                              One Year           Through          After Five
                                              or less          Five Years           Years            Total
                                            -------------     -------------      -----------       -----------
                                                                                       
Commercial, financial, and agricultural     $     216,797     $      76,860      $    18,086       $   311,743
Real estate-- construction...........              35,292            15,619                -            50,911
                                            -------------     -------------      -----------       -----------
                                            $     252,089     $      92,479      $    18,086       $   362,654
                                            =============     =============      ===========       ===========




                                                                  Maturities
                                                               After One Year
                                                                 -----------
     Loans with fixed interest rates....................         $    55,354
     Loans with floating or adjustable interest rates...              55,211
                                                                 -----------
                                                                 $   110,565
                                                                 ===========

     Asset Quality.  Loan portfolios of each of our subsidiary banks are subject
to periodic reviews by our centralized  independent loan review group as well as
periodic  examinations by state and federal bank regulatory agencies.  Loans are
placed  on  nonaccrual   status  when,  in  the  judgment  of  management,   the
collectibility  of  principal  or  interest  under the  original  terms  becomes
doubtful.  Nonperforming  assets,  which  consist  of  nonperforming  loans  and
foreclosed  assets,  were $4.3 million at December 31, 2002, as compared to $4.8
million at December 31, 2001 and $4.1 million at December 31, 2000. As a percent
of loans and foreclosed assets,  nonperforming assets were 0.44% at December 31,
2002,  as compared to 0.51% at December 31, 2001 and 0.48% at December 31, 2000.
Management  considers the level of nonperforming  assets to be manageable and is
not  aware  of  any  material   classified  credit  not  properly  disclosed  as
nonperforming at December 31, 2002.

     Table 7 -- Nonperforming Assets (in thousands, except percentages):




                                                                            At December 31,
                                                   -----------------------------------------------------------------
                                                      2002          2001         2000          1999          1998
                                                   ----------    ----------    ----------   ---------      ---------
                                                                                            
Nonaccrual loans.............................      $    3,716    $    3,727    $    3,512   $   1,389      $   2,717
Loans still accruing and past due 90 days or               14            66            34          63             67
more.........................................
Restructured loans...........................               -             -             -           -              -
                                                   ----------    ----------    ----------   ---------      ---------
     Nonperforming loans.....................           3,730         3,793         3,546       1,452          2,784
Foreclosed assets............................             536         1,031           546         637            385
                                                   ----------    ----------    ----------   ---------      ---------
     Total nonperforming assets..............      $    4,266    $    4,824    $    4,092   $   2,089      $   3,169
                                                   ==========    ==========    ==========   =========      =========
As a % of loans and foreclosed assets........           0.44%         0.51%        0.48%        0.26%          0.41%



     Provision and  Allowance for Loan Losses.  The allowance for loan losses is
the amount  deemed by management as of a specific date to be adequate to provide
for losses on loans that are deemed  uncollectible.  Management  determines  the
allowance  and  the  required   provision  expense  by  reviewing  general  loss
experiences  and the  performances of specific  credits.  The provision for loan
losses was $2.4  million for 2002 as compared to $2.0  million for 2001 and $2.4
million for 2000. As a percent of average loans, net loan charge-offs were 0.19%
during 2002,  and 0.18% during 2001 and 2000. The allowance for loan losses as a
percent of loans was 1.16% as of December 31,  2002,  as compared to 1.13% as of


                                       21





December  31, 2001. A key  indicator of the adequacy of the  allowance  for loan
losses is the ratio of the allowance to  nonperforming  loans,  which consist of
nonaccrual loans, loans past due 90 days, and restructured loans. This ratio for
the past five years is disclosed in Table 8. Table 9 provides an  allocation  of
the  allowance for loan losses based on loan type and the percent of total loans
that each major loan type  represents.  Other than the loan types  presented  in
Table 9, we had no loan concentration at December 31, 2002 that represented more
than 10% of total loans.

     Although we believe that we use the best information available to make loan
loss  allowance  determinations,   future  adjustments  could  be  necessary  if
circumstances or economic  conditions differ  substantially from the assumptions
used in making  our  initial  determinations.  A  downturn  in the  economy  and
employment  could  result in  increased  levels  of  non-performing  assets  and
charge-offs,   increased   loan  loss   provisions  and  reductions  in  income.
Additionally,  as an integral part of their examination process, bank regulatory
agencies periodically review our allowance for loan losses. The banking agencies
could require the  recognition of additions to the loan loss allowance  based on
their  judgment  of  information   available  to  them  at  the  time  of  their
examination.

     Table  8 --  Loan  Loss  Experience  and  Allowance  for  Loan  Losses  (in
thousands, except percentages):




                                                        2002         2001         2000          1999         1998
                                                      ---------    ---------    ---------    ---------     ---------
                                                                                            
Balance at January 1,..............................   $  10,602    $   9,888    $   8,938    $   8,988     $  10,632
Allowance established from purchase acquisitions...           -          407            -            -             -
                                                      ---------    ---------    ---------    ---------     ---------
                                                         10,602       10,295        8,938        8,988        10,632
Charge-offs:
  Commercial, financial and agricultural...........       1,116        1,094          950        1,038         1,267
  Consumer.........................................       1,471        1,498        1,998        2,747         2,786
  All other........................................           -           33           45           36           106
                                                      ---------    ---------    ---------    ---------     ---------
Total loans charged off............................       2,587        2,625        2,993        3,821         4,159

Recoveries:
  Commercial, financial and agricultural...........         288          269          391          632           532
  Consumer.........................................         535          688          855          936           811
  All other........................................          11           11          299          172            32
                                                      ---------    ---------    ---------    ---------     ---------
Total recoveries...................................         834          968        1,545        1,740         1,375
                                                      ---------    ---------    ---------    ---------     ---------

Net charge-offs....................................       1,753        1,657        1,448        2,081         2,784
Provision for loan losses..........................       2,370        1,964        2,398        2,031         1,140
                                                      ---------    ---------    ---------    ---------     ---------
Balance at December 31,............................   $  11,219    $  10,602    $   9,888    $   8,938     $   8,988
                                                      =========    =========    =========    =========     =========

Loans at year-end..................................   $ 964,040    $ 940,131    $ 859,271    $ 797,275     $ 779,544
Average loans......................................     942,101      897,616      817,603      779,283       770,183

Net charge-offs/average loans......................        0.19%        0.18%        0.18%        0.27%         0.36%
Allowance for loan losses/year-end loans...........        1.16         1.13         1.15         1.12          1.15
Allowance for loan losses/nonperforming loans......      300.78       279.51       278.85       615.55        322.84



     Table 9 -- Allocation of Allowance for Loan Losses (in thousands):




                                                       2002         2001         2000          1999           1998
                                                    ---------    ---------    ---------     ----------     ----------
                                                   Allocation   Allocation    Allocation    Allocation     Allocation
                                                      Amount      Amount        Amount        Amount         Amount
                                                    ---------    ---------    ---------     ----------     ----------
                                                                                            
Commercial, financial and agricultural........      $   3,628    $   4,966    $   3,394     $    3,340     $    3,213
Real estate-- construction....................            592          415          468            483            423
Real estate-- mortgage........................          4,368        2,710        3,348          2,342          2,288
Consumer......................................          2,631        2,511        2,678          2,773          3,064
                                                    ---------    ---------    ---------     ----------     ----------
    Total.....................................      $  11,219    $  10,602    $   9,888     $    8,938     $    8,988
                                                    =========    =========    =========     ==========     ==========



                                       22





     Percent of Total Loans:




                                                             2002          2001       2000        1999        1998
                                                             -----        -----       -----       -----       -----
                                                                                               
Commercial, financial and agricultural................       32.34%       33.19%      34.33%      37.37%      35.74%
Real estate-- construction............................        5.28         5.02        4.73        5.40        4.71
Real estate-- mortgage................................       38.93        37.27       33.86       26.20       25.46
Consumer, net of unearned income......................       23.45        24.52       27.08       31.03       34.09



     Certain loans classified for regulatory purposes as doubtful,  substandard,
or special mention are included in the nonperforming  asset table. Also included
in  classified  loans are certain  other  loans that are deemed to be  potential
problems.  Potential problem loans are those loans that are currently performing
but where known  information  about trends or  uncertainties  or possible credit
problems of the borrowers  causes  management  to have serious  doubts as to the
ability of such  borrowers  to comply with  present  repayment  terms,  possibly
resulting in the transfer of such loans to nonperforming status. These potential
problem loans totaled $12.0 million as of December 31, 2002.

     Investment  Securities.  Investment securities totaled $772.3 million as of
December 31, 2002, as compared to $721.7 million at December 31, 2001 and $654.3
million at December 31, 2000. At December 31, 2002, securities with an amortized
cost of $200.4  million  were  classified  as  securities  held-to-maturity  and
securities  with a market value of $571.8 million were  classified as securities
available-for-sale.  As compared to December 31, 2001, the portfolio at December
31, 2002,  reflected (i) an increase of $14.8 million in U.S. Treasury;  (ii) an
increase of $12.8  million in  tax-exempt  obligations  of states and  political
subdivisions;  (iii) a $4.2  million  decrease  in  corporate  bonds  and  other
securities; and (iv) a $27.2 million increase in mortgage-backed  securities. As
compared to December 31, 2000,  the portfolio at December 31, 2001 reflected (i)
a decrease of $86.9 million in U.S.  Treasury and U.S.  Government  corporations
and  agency  securities;  (ii)  an  increase  of  $16.8  million  in  tax-exempt
obligations of states and political subdivisions; (iii) an $6.6 million increase
in other  securities,  primarily  corporate  bonds;  and  (iv) a $130.9  million
increase in mortgage-backed  securities. The overall portfolio yield of 5.62% at
the end of 2002 was down  from the  prior  year-end  yield of 6.06% due to lower
average interest rates. We did not hold collateralized mortgage obligations that
entail  higher  risks  than other  mortgage-backed  securities  without  complex
payment  features  nor did we  hold  any  structured  notes.  See  Note 2 to the
Consolidated  Financial  Statements for additional  disclosures  relating to the
maturities and fair values of the investment  portfolio at December 31, 2002 and
2001.

     Table 10 -- Composition of Investment Securities (dollars in thousands):




                                                                At December 31,
                               ------------------------------------------------------------------------------------
                                        2002                          2001                          2000
                               ------------------------      ------------------------      ------------------------
                               Amortized                     Amortized                     Amortized
    Held-to-Maturity:            Cost        Fair Value         Cost        Fair Value       Cost        Fair Value
    ----------------           ---------      ---------      ---------      ---------      ---------      ---------
                                                                                        
U.S. Treasury securities
   and obligations of U.S.
   Government corporations
   and agencies.............   $ 110,939      $ 117,808      $ 172,880      $ 177,872      $ 251,418      $ 251,922
Obligations of states and
   political subdivisions...      60,836         64,050         75,959         77,495         82,344         83,067
Corporate bonds.............         499            540            498            512          4,615          4,597
Mortgage-backed securities..      28,176         29,464         41,333         42,687         53,541         54,005
Other securities............           -              -              4              4              -              -
                               ---------      ---------      ---------      ---------      ---------      ---------
                                 200,450        211,862        290,674        298,570        391,918        393,591




                                       23







                                                                At December 31,
                                 ------------------------------------------------------------------------------------
                                         2002                           2001                          2000
                                 ------------------------      ------------------------      ------------------------
                                 Amortized                     Amortized                     Amortized
   Available-for-Sale:             Cost        Fair Value        Cost        Fair Value        Cost        Fair Value
   ------------------            ---------      ---------      ---------      ---------      ---------      ---------
                                                                                          
U.S. Treasury securities
   and obligations of U.S.
   Government corporations
   and agencies.............     $ 164,090      $ 171,619      $  93,151      $  94,919      $ 102,872      $ 103,321
Obligations of states and
   political subdivisions...       104,800        110,741         82,546         82,851         58,544         59,610
Corporate bonds.............        49,234         51,812         56,553         58,522         47,326         47,715
Mortgage-backed securities         228,490        232,106        189,421        191,720         47,963         48,551
Other securities............         5,453          5,529          3,007          3,007          3,137          3,137
                                 ---------      ---------      ---------      ---------      ---------      ---------
                                   552,067        571,807        424,678        431,019        259,842        262,334
                                 ---------      ---------      ---------      ---------      ---------      ---------

                                 $ 752,517      $ 783,669      $ 715,352      $ 729,589      $ 651,760      $ 655,925
                                 =========      =========      =========      =========      =========      =========



     Table 11 -- Maturities and Yields of Investment Securities Held at December
31, 2002 (in thousands, except percentages):




                                                                      Maturing
                               --------------------------------------------------------------------------------------
                                                 After One Year   After Five Years
                                   One Year          Through          Through            After
                                   or Less         Five Years        Ten Years         Ten Years          Total
                               --------------    ---------------    -------------    --------------   ---------------
Held-to-Maturity:               Amount   Yield    Amount   Yield   Amount   Yield    Amount   Yield   Amount   Yield
- ----------------               -------   ----    --------   ----    ------   ----    -------   ----   --------   ----
                                                                                   
U.S. Treasury obligations..    $ 1,002   5.38%   $      -      -%   $    -      -%   $     -      -%  $  1,002   5.38%
Obligations of U.S.
   Government corporations
     and agencies..........     31,627   5.33      78,310   5.70         -      -          -      -    109,937   5.59
Obligations of states and
   political subdivisions..     18,476   6.12      19,953   6.57     8,275   7.44     14,132   7.76     60,836   6.83
Corporate bonds and other
   securities..............          -      -         499   6.17         -      -          -      -        499   6.17

Mortgage-backed securities.      4,855   6.91      22,290   6.72     1,031   5.44          -      -     28,176   6.71
                               -------   ----    --------   ----    ------   ----    -------   ----   --------   ----
   Total...................    $55,960   5.73%   $121,052   6.01%   $9,306   7.22%   $14,132   7.76%  $200,450   6.12%
                               =======   ====    ========   ====    ======   ====    =======   ====   ========   ====






                                                                      Maturing
                               --------------------------------------------------------------------------------------
                                                 After One Year   After Five Years
                                   One Year          Through          Through            After
                                   or Less         Five Years        Ten Years         Ten Years          Total
                               --------------    ---------------    -------------    --------------   ---------------
Available-for-Sale:             Amount   Yield    Amount   Yield   Amount   Yield    Amount   Yield   Amount   Yield
- ------------------             -------   ----    --------   ----    ------   ----    -------   ----   --------   ----
                                                                                   
U.S. Treasury obligations..    $     -      -%   $  1,005   1.89%   $    -      -%   $     -      -%  $  1,005   1.89%
   Obligations of U.S.
   Government corporations
   and agencies............     12,418   5.12     158,196   4.32         -      -          -      -    170,614   4.38
Obligations of states and
   political subdivisions..      4,211   6.38       8,133   5.71    34,469   7.26     63,928   7.24    110,741   7.10
Corporate bonds and other
   securities..............     12,586   5.94      40,647   6.01         -      -      4,108   6.00     57,341   5.99

Mortgage-backed securities.     17,910   5.49     182,752   5.40    31,444   4.93          -      -    232,106   5.34
                               -------   ----    --------   ----   -------   ----    -------   ----   --------   ----
   Total...................    $47,125   5.59%   $390,733   5.02%  $65,913   6.06%   $68,036   7.17%  $571,807   5.44%
                               =======   ====    ========   ====   =======   ====    =======   ====   ========   ====




                                       24









                                                                      Maturing
                               --------------------------------------------------------------------------------------
                                                 After One Year   After Five Years
                                   One Year          Through          Through            After
                                   or Less         Five Years        Ten Years         Ten Years          Total
                               --------------    ---------------    -------------    --------------   ---------------
Total Investment Securities:    Amount   Yield    Amount   Yield    Amount  Yield    Amount   Yield    Amount   Yield
- ---------------------------    -------   ----    --------   ----    ------   ----    -------   ----   --------   ----
                                                                                   
U.S. Treasury obligations..    $  1,002  5.38%   $  1,005   1.89%   $    -      -%   $     -      -%  $  2,007   3.63%
Obligations of U.S.
   Government corporations
   and agencies............     44,045   5.27     236,506   4.78         -      -          -      -    280,551   4.85
Obligations of states and
   political subdivisions..     22,687   6.17      28,086   6.32    42,744   7.30     78,060   7.33    171,577   7.00
Corporate bonds and other
   securities..............     12,586   5.94      41,146   6.01         -      -      4,108   6.00     57,840   5.99

Mortgage-backed securities.      22,765  5.79     205,042   5.54    32,475   4.95          -      -    260,282  5.48
                               --------  ----    --------   ----   -------   ----    -------   ----   --------  ----
   Total...................    $103,085  5.67%   $511,785   5.26%  $75,219   6.20%   $82,168   7.27%  $772,257  5.62%
                               ========  ====    ========   ====   =======   ====    =======   ====   ========  ====



     Deposits. Deposits held by subsidiary banks represent our primary source of
funding. Total deposits were $1.712 billion as of December 31, 2002, as compared
to $1.685  billion as of December 31, 2001 and $1.520 billion as of December 31,
2000.  Table 12 provides a breakdown of average deposits and rates paid over the
past three years and the remaining maturity of time deposits of $100 thousand or
more.

     Table 12 -- Composition of Average Deposits and Remaining  Maturity of Time
Deposits of $100,000 or More (in thousands, except percentages):




                                                2002                        2001                       2000
                                       ----------------------      -----------------------     ----------------------
                                         Average       Average       Average        Average     Average       Average
                                         Balance         Rate        Balance          Rate      Balance         Rate
                                       ----------        ----      ----------         ----     ----------        ----
                                                                                               
Noninterest-bearing deposits....       $  385,012           -      $  339,800            -     $  317,659           -
Interest-bearing deposits
   Interest-bearing checking....          315,688        0.71%        279,585         1.43%       252,281        1.59%
   Savings and money market
     accounts...................          389,337        1.18         366,412         2.58        374,396        3.93
   Time deposits under $100,000.          371,970        3.11         384,576         5.30        370,093        5.29
   Time deposits of $100,000 or
     more.......................          182,163        3.13         195,987         5.19        164,405        5.74
                                       ----------        ----      ----------         ----     ----------        ----
   Total interest-bearing deposits      1,259,158        1.91%      1,226,560         3.58%     1,161,175        4.11%
                                       ----------                  ----------                  ----------
Total average deposits..........       $1,644,170                  $1,566,360                  $1,478,834
                                       ==========                  ==========                  ==========



                                                             December 31, 2002
                                                                 -----------
     Three months or less...............................         $    75,477
     Over three through six months......................              39,710
     Over six through twelve months.....................              57,785
     Over twelve months.................................              22,782
                                                                 -----------
       Total time deposits of $100,000 or more..........         $   195,754
                                                                 ===========


Capital Resources

     Total  shareholders'  equity was $238.8 million, or 11.98% of total assets,
at December 31, 2002, as compared to $213.6 million,  or 11.07% of total assets,
at December 31, 2001.  During 2002, total  shareholders'  equity averaged $224.4
million,  or 11.76% of average assets, as compared to $204.5 million,  or 11.29%
of average assets, during 2001.

     Banking  regulators  measure  capital  adequacy by means of the  risk-based
capital ratio and leverage ratio.  The risk-based  capital rules provide for the
weighting  of  assets  and   off-balance-sheet   commitments  and  contingencies
according to  prescribed  risk  categories  ranging from 0% to 100%.  Regulatory
capital is then divided by risk-weighted  assets to determine the  risk-adjusted
capital ratios. The leverage ratio is computed by dividing  shareholders' equity
less intangible assets by quarter-to-date average assets less intangible assets.
Regulatory  minimums for  risk-based  and  leverage  ratios are 8.00% and 3.00%,
respectively.  As of December 31, 2002, our total risk-based and leverage ratios
were  19.52% and 10.51%,  respectively,  as  compared  to total  risk-based  and
leverage  ratios of 18.08% and 9.92% as of December 31, 2001.  We believe by all
measurements our capital ratios remain above regulatory minimums.

     Interest  Rate  Risk.  Interest  rate risk  results  when the  maturity  or
repricing intervals of interest-earning assets and interest-bearing  liabilities
are different.  Our exposure to interest rate risk is managed  primarily through
our strategy of  selecting  the types and terms of  interest-earning  assets and


                                       25





interest-bearing liabilities that generate favorable earnings while limiting the
potential  negative  effects  of  changes in market  interest  rates.  We use no
off-balance-sheet financial instruments to manage interest rate risk.

     Each of our subsidiary banks has an asset/liability committee that monitors
interest rate risk and compliance with investment policies. Each subsidiary bank
tracks interest rate risk by, among other things,  interest-sensitivity  gap and
simulation  analysis.  Table 13 sets forth the interest rate  sensitivity of our
consolidated  assets and liabilities as of December 31, 2002, and sets forth the
repricing dates of our consolidated interest-earning assets and interest-bearing
liabilities as of that date, as well as our projected consolidated interest rate
sensitivity gap percentages for the periods  presented.  The table is based upon
assumptions  as to when  assets  and  liabilities  will  reprice  in a  changing
interest rate  environment.  These assumptions are estimates made by management.
Assets and  liabilities  indicated as maturing or otherwise  repricing  within a
stated  period  may,  in fact,  mature  or  reprice  at  different  times and at
different  volumes  than those  estimated.  Also,  the renewal or  repricing  of
certain assets and liabilities can be  discretionary  and subject to competitive
and  other  pressures.  Therefore,  the  following  table  does  not and  cannot
necessarily indicate the actual future impact of general interest rate movements
on our consolidated net interest income.

     Table 13 -- Interest Sensitivity Analysis (in thousands, except
percentages):




                                                                                                         December 31,
                                                                                                             2002
                                                                                                          Estimated
                              2002        2003       2004       2005       2006      Beyond      Total    Fair Value
                           ----------   --------   --------   --------   --------   --------  ----------  ----------
                                                                                  
Loans
  Fixed rate loans........ $   95,936   $ 65,864   $ 82,400   $ 79,104   $ 70,057   $ 89,516  $  482,877  $  492,042
   Average interest rate..       7.00%      8.42%      8.02%      7.23%      7.17%      7.80%       7.58%
  Adjustable rate loans...    451,626      5,725      3,552     10,087      9,898        275     481,163     481,163
   Average interest rate..       4.87         --         --         --         --         --        4.57
Investment securities
  Fixed rate securities...    102,770    163,451    185,336    149,146      9,990    157,308     768,001     779,414
   Average interest rate..       5.65       5.62       5.22       4.86       5.61       6.75        5.61
  Adjustable rate
    securities............      4,255         --         --         --         --         --       4,255       4,255
   Average interest rate..       4.81         --         --         --         --         --        4.81
Other earning assets
  Adjustable rate other...     72,325         --         --         --         --         --      72,325      72,325
   Average interest rate..       1.23         --         --         --         --         --        1.23
                           ----------   --------   --------   --------   --------   --------  ----------  ----------
Total interest sensitive
   assets................. $  726,912   $235,040   $271,288   $238,337   $ 89,945   $247,099  $1,808,621  $1,828,364
   Average interest rate..       4.76%      6.43%      6.08%      5.68%      6.98%      7.13%       5.73%

Deposits
  Fixed rate deposits.....    466,285     42,008     12,232      2,223     10,879         --     533,627     537,171
   Average interest rate..       2.41%      3.31%      5.28%      4.40%      4.25%        --        2.59%
  Adjustable rate
    deposits..............    750,041      2,421         --         --         --         --     752,462     752,462
   Average interest rate..       0.79         --         --         --         --         --        0.79
Other interest-bearing
  liabilities
  Adjustable rate other...     26,709         --         --         --         --         --      26,709      26,709
   Average interest rate..       0.67         --         --         --         --         --        0.67
                           ----------   --------   --------   --------   --------   --------  ----------  ----------
Total interest sensitive
  liabilities.............  1,243,035     44,429     12,232      2,223     10,879         --   1,312,798   1,316,342
   Average interest rate..       1.39%      3.13%      5.28%      4.40%      4.25%        --        1.52%

Interest sensitivity gap.. $ (516,123)  $190,611   $259,056   $236,114   $ 79,066   $247,099  $  495,823  $  512,022
Cumulative interest
  sensitivity gap.........   (516,123)  (325,512)   (66,456)   169,658    248,724    495,823
Ratio of interest
  sensitive assets to
  interest sensitive
  liabilities.............      58.48%
Cumulative ratio of
  interest sensitive
  assets to interest
  sensitive liabilities...      58.48%     74.72%     94.89%    113.03%    118.95%    137.77%
Cumulative interest
  sensitivity gap as a
  percent of earning
  assets..................     (28.54)%   (18.00)%    (3.67)%     9.38%     13.75%     27.41%



     As of December 31,  2001,  our 2002  interest-sensitivity  gap was ($518.8)
million and our 2002 ratio of interest  sensitive  assets to interest  sensitive
liabilities was 58.73%.

     Management  estimates  that,  as of December 31,  2002,  an upward shift of
interest  rates by 150 basis points would result in a 4.5% increase in projected
net  interest  income  over the next  twelve  months,  and a  downward  shift of
interest rates by 150 basis points would result in a 7.1% reduction in projected
net interest income over the next twelve months.  These are good faith estimates


                                       26





and assume that the composition of our interest sensitive assets and liabilities
existing at each  year-end will remain  constant over the relevant  twelve month
measurement  period and that changes in market interest rates are  instantaneous
and  sustained  across  the  yield  curve  regardless  of  duration  of  pricing
characteristics of specific assets or liabilities.  Also, this analysis does not
contemplate any actions that we might undertake in response to changes in market
interest  rates.  In  management's  belief,  these estimates are not necessarily
indicative of what actually could occur in the event of immediate  interest rate
increases  or  decreases  of  this  magnitude.  Management  believes  that it is
unlikely   that  such  changes   would  occur  in  a  short  time   period.   As
interest-bearing  assets and  liabilities  reprice at different  time frames and
proportions to market interest rate movements,  various assumptions must be made
based on historical relationships of these variables in reaching any conclusion.
Since these  correlations  are based on competitive and market  conditions,  our
future results would,  in management's  belief,  be different from the foregoing
estimates, and such differences could be material.

Liquidity

     Liquidity is our ability to meet cash demands as they arise. Such needs can
develop from loan demand,  deposit  withdrawals  or  acquisition  opportunities.
Potential  obligations  resulting from the issuance of standby letters of credit
and  commitments  to fund  future  borrowings  to our loan  customers  are other
factors affecting our liquidity needs. Many of these obligations and commitments
are expected to expire without being drawn upon;  therefore the total commitment
amounts do not necessarily  represents  future cash  requirements  affecting our
liquidity position. The potential need for liquidity arising from these types of
financial  instruments is represented by the contractual  notional amount of the
instrument,  as detailed in Table 14.  Asset  liquidity  is provided by cash and
assets,  which are readily  marketable  or which will mature in the near future.
Liquid assets include cash,  federal funds sold,  and short-term  investments in
time deposits in banks. Liquidity is also provided by access to funding sources,
which include core  depositors and  correspondent  banks that maintain  accounts
with and sell federal  funds to our  subsidiary  banks.  Other  sources of funds
include our ability to sell  securities  under  agreement to  repurchase,  which
amounted to $26.7  million at December 31, 2002,  and an unfunded  $25.0 million
line of credit  established with a nonaffiliated  bank which matures on June 30,
2003.  We believe the line of credit will be renewed  upon  maturity.  Given the
strong core deposit base and relatively low loan to deposit ratios maintained at
the subsidiary banks,  management considers the current liquidity position to be
adequate to meet short- and long-term liquidity needs.

     In  addition,  we  anticipate  that any  future  acquisition  of  financial
institutions  and expansion of branch locations could also place a demand on our
cash resources. Available cash at our parent company which totaled $23.1 million
at December 31, 2002,  available  dividends from subsidiary  banks which totaled
$20.7 million at December 31, 2002,  utilization  of available  lines of credit,
and future debt or equity offerings are expected to be the source of funding for
these potential acquisitions or expansions.

     Table 14 -- Commercial Commitments As of December 31, 2002 (in thousands):




                                           Total Amounts       Less than 1                               Over 5
                                             Committed            year        1-3 years    4-5 years      years
                                            ------------     -------------  ------------   ---------   ----------
                                                                                        
Commitments to extend credit..........      $    185,895     $     176,758  $      4,779   $   2,491   $    1,867
Standby letters of credit.............             6,068             5,253           806           9            -
                                            ------------     -------------  ------------   ---------   ----------
Total Commercial Commitments..........      $    191,963     $     182,011  $      5,585   $   2,500   $    1,867
                                            ============     =============  ============   =========   ==========




     The Company has no other  off-balance  sheet  arrangements  or transactions
with  unconsolidated,  special purpose entities that would expose the Company to
liability that is not reflected on the face of the financial statements.

     Parent Company  Funding.  Our ability to fund various  operating  expenses,
dividends,  and cash  acquisitions  is  generally  dependent  solely  on our own
earnings  (without giving effect to our  subsidiaries),  cash reserves and funds
derived from our subsidiary banks.  These funds  historically have been produced
by intercompany  dividends and management fees that are limited to reimbursement
of actual expenses.  We anticipate that our recurring cash sources will continue
to include  dividends and management fees from our subsidiary banks. At December
31,  2002,  approximately  $20.7  million  was  available  for  the  payment  of
intercompany  dividends by the  subsidiary  banks without the prior  approval of
regulatory  agencies.  Our subsidiary  banks paid  aggregate  dividends of $26.6
million in 2002 and $25.5  million in 2001.  Also at December 31,  2002,  we had
$25.0 million  available under a line of credit with an  unaffiliated  financial
institution.

     Dividends.  Our long-term  dividend  policy is to pay cash dividends to our
shareholders of between 40% and 50% of net earnings while  maintaining  adequate
capital to support  growth.  The cash  dividend  payout  ratios have amounted to


                                       27





49.1%,  48.9% and 45.2% of net earnings,  respectively,  in 2002, 2001 and 2000.
Given our current  strong  capital  position  and  projected  earnings and asset
growth rates, we do not anticipate any change in our current dividend policy.

     Each state  bank that is a member of the  Federal  Reserve  System and each
national  banking  association  is  required  by federal law to obtain the prior
approval of the Federal Reserve Board and the OCC, respectively,  to declare and
pay dividends if the total of all dividends  declared in any calendar year would
exceed the total of (1) such bank's net profits (as defined and  interpreted  by
regulation)  for that year plus (2) its  retained  net  profits  (as defined and
interpreted  by  regulation)  for the  preceding  two calendar  years,  less any
required transfers to surplus.  In addition,  these banks may only pay dividends
to the extent that retained net profits  (including  the portion  transferred to
surplus) exceed bad debts (as defined by regulation).

     To pay  dividends,  we and our  subsidiary  banks  must  maintain  adequate
capital above regulatory  guidelines.  In addition, if the applicable regulatory
authority  believes that a bank under its jurisdiction is engaged in or is about
to engage in an unsafe or unsound  practice  (which,  depending on the financial
condition of the bank,  could include the payment of  dividends),  the authority
may require,  after notice and hearing, that such bank cease and desist from the
unsafe practice.  The Federal Reserve Board and the OCC have each indicated that
paying dividends that deplete a bank's capital base to an inadequate level would
be an unsafe and unsound banking  practice.  The Federal Reserve Board,  the OCC
and the FDIC have issued  policy  statements  that  recommend  that bank holding
companies and insured banks should  generally  only pay dividends out of current
operating earnings.


ITEM 7A.      QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Our management considers interest rate risk to be a significant market risk
for us. See "Item 7--Management's Discussion and Analysis of Financial Condition
and  Results  of  Operations--Balance  Sheet  Review--Interest  Rate  Risk"  for
disclosure regarding this market risk.


                                       28





ITEM 8.       FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     Our consolidated financial statements begin on page F-1.

Quarterly Results of Operations (in thousands, except per share and common stock
data):

     The  following  tables set forth  certain  unaudited  historical  quarterly
financial  data for each of the eight  consecutive  quarters  in fiscal 2002 and
2001.  This  information  is  derived  from  unaudited   consolidated  financial
statements that include, in our opinion,  all adjustments  (consisting of normal
recurring   adjustments)   necessary  for  a  fair  presentation  when  read  in
conjunction  with  our  consolidated  financial  statements  and  notes  thereto
included elsewhere in this Form 10-K.




                                                                                        2002
                                                                 ---------------------------------------------------
                                                                     4th           3rd           2nd           1st
                                                                 ----------    ---------    ----------     ---------
                                                                                               
Summary Income Statement Information:
  Interest income                                                $   25,687    $  26,316    $   26,414     $  26,445
  Interest expense                                                    5,244        5,818         6,246         7,072
                                                                 ----------    ---------    ----------     ---------
  Net interest income                                                20,443       20,498        20,168        19,373
  Provision for loan losses                                             809          652           510           399
                                                                 ----------    ---------    ----------     ---------
  Net interest income after provision for loan losses                19,634       19,846        19,658        18,974
  Noninterest income                                                  7,858        7,527         7,177         6,975
  Net gain (loss) on securities transactions                              -           (3)           19             -
  Noninterest expense                                                15,247       14,902        14,677        14,256
                                                                 ----------    ---------    ----------     ---------
  Earnings before income taxes                                       12,245       12,468        12,177        11,693
  Income tax expense                                                  3,694        3,768         3,655         3,513
                                                                 ----------    ---------    ----------     ---------
  Net earnings                                                   $    8,551    $   8,700    $    8,522     $   8,180
                                                                 ==========    =========    ==========     =========
Per Share Data:
  Net earnings per share, basic                                  $     0.69    $    0.70    $     0.69     $    0.66
  Net earnings per share, assuming dilution                            0.69         0.70          0.69          0.66
  Cash dividends declared                                              0.35         0.35          0.35          0.30
  Book value at period-end                                            19.31        19.25         18.43         17.60
Common stock sales price: (1)
  High                                                           $    42.00    $   41.73    $    43.00     $   34.30
  Low                                                                 34.65        34.85         33.00         29.30
  Close                                                               38.00        36.44         41.84         33.21






                                                                                        2001
                                                                 ---------------------------------------------------
                                                                    4th           3rd           2nd           1st
                                                                 ----------    ---------    ----------     ---------
                                                                                               
Summary Income Statement Information:
  Interest income                                                $   27,814    $  29,500    $   29,213     $  29,946
  Interest expense                                                    9,071       10,958        11,779        13,026
                                                                 ----------    ---------    ----------     ---------
  Net interest income                                                18,743       18,542        17,434        16,920
  Provision for loan losses                                             562          539           497           366
                                                                 ----------    ---------    ----------     ---------
  Net interest income after provision for loan losses                18,181       18,003        16,937        16,554
  Noninterest income                                                  6,972        6,847         7,046         6,646
  Net gain on securities transactions                                     -            -            14            54
  Noninterest expense                                                14,364       14,047        13,507        13,154
                                                                 ----------    ---------    ----------     ---------
  Earnings before income taxes                                       10,789       10,803        10,490        10,100
  Income tax expense                                                  3,258        3,270         3,203         3,096
                                                                 ----------    ---------    ----------     ---------
  Net earnings                                                   $    7,531    $   7,533    $    7,287     $   7,004
                                                                 ==========    =========    ==========     =========
Per Share Data:
  Net earnings per share, basic                                  $     0.61    $    0.61    $     0.59     $    0.57
  Net earnings per share, assuming dilution                            0.61         0.61          0.59          0.56
  Cash dividends declared                                              0.30         0.30          0.30         0.264
  Book value at period-end                                            17.32        17.31         16.77         16.40
Common stock sales price: (1)
  High                                                           $    31.88    $   32.91    $    31.44     $   27.15
  Low                                                                 27.20        27.00         25.00         23.40
  Close                                                               30.10        29.03         31.00         26.60


(1)  These quotations reflect inter-dealer prices without retail mark-up,
     mark-down or commission, and may not necessarily represent actual
     transactions.




                                       29





ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE

     On March  25,  2002,  we  determined  not to renew  the  engagement  of our
independent accountants,  Arthur Andersen LLP. Arthur Andersen had served as our
independent  auditors  since 1990.  The decision not to renew the  engagement of
Arthur  Andersen was made by the  executive  committee of our board of directors
following the recommendation of our audit committee. Arthur Andersen's report on
our 2001  financial  statements  was  filed  with the  Securities  and  Exchange
Commission on March 20, 2002 in conjunction with the filing of our Annual Report
on Form 10-K for the year ended December 31, 2001.

     During the two fiscal  years  ended  December  31,  2001,  and  through the
subsequent  interim period through March 25, 2002,  there were no  disagreements
between  Arthur  Andersen  and us on any  matter  of  accounting  principles  or
practices, financial statement disclosure, or auditing scope or procedure, which
disagreements  if not  resolved  to Arthur  Andersen's  satisfaction  would have
caused them to make  reference  to the  subject  matter of the  disagreement  in
connection with their reports.

     None of the reportable events defined under Item 304(a)(1)(v) of Regulation
S-K occurred within our two fiscal years ended December 31, 2001 and through the
subsequent  interim  period  through March 25, 2002. The audit reports of Arthur
Andersen on our consolidated financial statements as of and for the fiscal years
ended  December  31,  2001 and 2000  did not  contain  any  adverse  opinion  or
disclaimer of opinion,  nor were they  qualified or modified as to  uncertainty,
audit scope, or accounting  principles.  We provided Arthur Andersen with a copy
of the foregoing disclosure, and a copy of its letter stating its agreement with
these statements was filed as an exhibit to our Form 8-K dated March 25, 2002.

     The executive committee of our board of directors,  upon the recommendation
of our audit committee,  elected to appoint Ernst & Young LLP as our independent
auditors, effective May 16, 2002. During our two fiscal years ended December 31,
2001, and through the subsequent  interim  periods  through May 16, 2002, we did
not consult with Ernst & Young  regarding any of the matters or events set forth
in Items 304(a)(2)(i) and (ii) of Regulation S-K.

PART III

ITEM 10.      DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The  information  required by Item 10 is hereby  incorporated  by reference
from our proxy statement for our 2003 annual meeting of shareholders or our 2003
proxy  statement,  under the captions  "Proposal 1 -- Election of Directors" and
"Section 16(a) Beneficial Ownership Reporting Compliance."

ITEM 11.      EXECUTIVE COMPENSATION

     The  information  required by Item 11 is hereby  incorporated  by reference
from our 2003 proxy statement under the caption "Management."

ITEM 12.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
               RELATED STOCKHOLDER MATTERS

     The  information  required by Item 12 is hereby  incorporated  by reference
from our 2003 proxy  statement  under the  captions  "Proposal  1 -- Election of
Directors" and "Security Ownership of Certain Beneficial Owners and Management."

ITEM 13.      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The  information  required by Item 13 is hereby  incorporated  by reference
from  our  2003  proxy  statement   under  the  caption   "Interest  in  Certain
Transactions."


                                       30





ITEM 14.      CONTROLS AND PROCEDURES

     Within the 90 days prior to the filing date of this report,  we carried out
an  evaluation,  under  the  supervision  and  with  the  participation  of  our
management,  including our principal  executive officer and principal  financial
officer,  of the  effectiveness  of the design and  operation of our  disclosure
controls and  procedures  pursuant to Securities  Exchange Act Rule 15d-15.  Our
management,  including the principal  executive officer and principal  financial
officer,  does not expect  that our  disclosure  controls  and  procedures  will
prevent all errors and all fraud. A control system, no matter how well conceived
and operated,  can provide only  reasonable,  not absolute,  assurance  that the
objectives  of the  control  system  are met.  Further,  the design of a control
system  must  reflect  the fact that  there are  resource  constraints,  and the
benefits of controls must be considered relative to their costs.  Because of the
inherent  limitations  in all control  systems,  no  evaluation  of controls can
provide  absolute  assurance that all control issues and instances of fraud,  if
any, within the Company have been detected.  These inherent  limitations include
the  realities  that  judgments  in  decision-making  can be  faulty,  and  that
breakdowns can occur because of simple error or mistake. Additionally,  controls
can be circumvented by the individual acts of some persons,  by collusion of two
or more people,  or by  management  override of the  control.  The design of any
system of  controls  also is based in part upon  certain  assumptions  about the
likelihood of future events,  and there can be no assurance that any design will
succeed in achieving  its stated goals under all  potential  future  conditions;
over time,  controls may become inadequate because of changes in conditions,  or
the degree of  compliance  with the  policies  or  procedures  may  deteriorate.
Because  of  the  inherent  limitations  in  a  cost-effective  control  system,
misstatements due to error or fraud may occur and not be detected. Our principal
executive officer and principal  financial officer have concluded,  based on our
evaluation  of our  disclosure  controls  and  procedures,  that our  disclosure
controls  and  procedures  under  Rule  13a-14(c)  and  Rule  15d-14(c)  of  the
Securities Exchange Act of 1934 are effective.

     Subsequent to our evaluation, there were no significant changes in internal
controls  or other  factors  that  could  significantly  affect  these  internal
controls.

ITEM 15.      EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

A. The following documents are filed as part of this report:

         (1)      Financial Statements

                  Report of Independent Auditors
                  Report of Independent Public Accountants
                  Management's Report on Responsibility for the Financial
                  Statements Consolidated Balance Sheets as of December 31, 2002
                  and 2001 Consolidated Statements of Earnings for the years
                  ended December 31, 2002, 2001 and 2000
                  Consolidated Statements of Comprehensive Earnings for the
                      years ended December 31, 2002, 2001 and 2000
                  Consolidated Statements of Shareholders' Equity for the years
                      ended December 31, 2002, 2001 and 2000
                  Consolidated Statements of Cash Flows for the years ended
                  December 31, 2002, 2001 and 2000 Notes to the Consolidated
                  Financial Statements

         (2)      Financial Statement Schedules

                  These schedules have been omitted because they are not
                  required, are not applicable or have been included in our
                  consolidated financial statements.

         (3)      Exhibits

                  The information required by this Item 15(a)(3) is set forth in
                  the Exhibit Index immediately following our financial
                  statements. The exhibits listed herein will be furnished upon
                  written request to J. Bruce Hildebrand, Executive Vice
                  President, First Financial Bankshares, Inc., 400 Pine Street,
                  Abilene, Texas 79601, and payment of a reasonable fee that
                  will be limited to our reasonable expense in furnishing such
                  exhibits.


                                       31





B. Reports on Form 8-K.

     On October 1, 2002, we filed a Form 8-K  announcing  the hiring of J. Bruce
Hildebrand as our next chief financial officer replacing Curtis R. Harvey during
the first quarter of 2003. No financial statements were reported as part of this
Form 8-K.


                                       32





                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, as amended,  the Registrant has duly caused this report to
be signed on its behalf by the undersigned, thereunto duly authorized.

                            FIRST FINANCIAL BANKSHARES, INC.


Date:  March 10, 2003       By:  /S/ F. SCOTT DUESER
                                 -------------------
                                 F. SCOTT DUESER
                                 President, Chief Executive Officer and Director

     The undersigned directors and officers of First Financial Bankshares,  Inc.
hereby constitute and appoint Curtis R. Harvey,  with full power to act and with
full   power  of   substitution   and   resubstitution,   our  true  and  lawful
attorney-in-fact  with  full  power to  execute  in our name and  behalf  in the
capacities indicated below any and all amendments to this report and to file the
same, with all exhibits thereto and other documents in connection therewith with
the  Securities  and Exchange  Commission and hereby ratify and confirm all that
such attorney-in-fact or his substitute shall lawfully do or cause to be done by
virtue hereof.

     Pursuant to the  requirements  of the  Securities  Exchange Act of 1934, as
amended, this report has been signed below by the following persons on behalf of
the registrant and in the capacities and on the dates indicated.




                        Name                                          Title                            Date
                        ----                                          -----                            ----

                                                                                            
/S/ KENNETH T. MURPHY                                  Chairman of the Board and Director         March 10, 2003
- -----------------------------------------------
               Kenneth T. Murphy
/S/ F. SCOTT DUESER                                    President, Chief Executive Officer         March 10, 2003
- -----------------------------------------------
                F. Scott Dueser                                   and Director
                                                          (Principal Executive Officer)
/S/ CURTIS  R.  HARVEY                                 Executive Vice President and Chief         March 10, 2003
- -----------------------------------------------
                Curtis R. Harvey                                Financial Officer
                                                        (Principal Financial Officer and
                                                          Principal Accounting Officer)
/S/ JOSEPH E. CANON                                                 Director                      March 18, 2003
- -----------------------------------------------
                Joseph E. Canon
/S/ MAC A. COALSON                                                  Director                      March 25, 2003
- -----------------------------------------------
                 Mac A. Coalson
/S/ DAVID COPELAND                                                  Director                      March 18, 2003
- -----------------------------------------------
                 David Copeland


                                       33





                        Name                                          Title                            Date
                        ----                                          -----                            ----

/S/ DERRELL E. JOHNSON                                              Director                      March 13, 2003
- -----------------------------------------------
               Derrell E. Johnson
/S/ KADE L. MATTHEWS                                                Director                      March 25, 2003
- -----------------------------------------------
                Kade L. Matthews
/S/ RAYMOND A. MCDANIEL, JR.                                        Director                      March 18, 2003
- -----------------------------------------------
            Raymond A. McDaniel, Jr.
/S/ BYNUM MIERS                                                     Director                      March 18, 2003
- -----------------------------------------------
                  Bynum Miers
/S/ JAMES M. PARKER                                                 Director                      March 18, 2003
- -----------------------------------------------
                James M. Parker
/S/ JACK D. RAMSEY                                                  Director                      March 18, 2003
- -----------------------------------------------
                 Jack D. Ramsey
                                                                    Director                      March __, 2003
- -----------------------------------------------
                  Craig Smith
/S/ DIAN GRAVES STAI                                                Director                      March 18, 2003
- -----------------------------------------------
                Dian Graves Stai
/S/ F. L. STEPHENS                                                  Director                      March 25, 2003
- -----------------------------------------------
                 F. L. Stephens




                                       34





                                 CERTIFICATIONS

     I, F. Scott Dueser, certify that:

     1. I have  reviewed  this  annual  report on Form  10-K of First  Financial
Bankshares, Inc.;

     2. Based on my  knowledge,  this annual  report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made,  not  misleading  with  respect to the period  covered by this annual
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included  in this annual  report,  fairly  present in all  material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this annual report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have;

          a.      Designed  such  disclosure  controls and  procedures to ensure
          that material  information  relating to the registrant,  including its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during the period in which this annual report
          is being prepared;

          b.      Evaluated the  effectiveness  of the  registrant's  disclosure
          controls  and  procedures  as of a date  within  90 days  prior to the
          filing date of this annual report (the "Evaluation Date"); and

          c.       Presented  in this annual  report our  conclusions  about the
          effectiveness of this disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent functions):

          a.      All  significant  deficiencies  in the design or  operation of
          internal  controls  which  could  adversely  affect  the  registrant's
          ability to record,  process,  summarize and report  financial data and
          have identified for the registrant's  auditors any material weaknesses
          in internal controls; and

          b.      Any fraud,  whether or not material,  that involves management
          or other  employees  who have a significant  role in the  registrant's
          internal controls; and

     6. The registrant's other certifying  officers and I have indicated in this
annual report whether there were significant  changes in internal controls or in
other factors that could  significantly  affect internal controls  subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.

Date:    March 10, 2003

By:      /S/ F. SCOTT DUESER
         --------------------------------------------
         F. Scott Dueser
         President, Chief Executive Officer and Director


                                       35





     I, Curtis R. Harvey, certify that:

     1. I have  reviewed  this  annual  report on Form  10-K of First  Financial
Bankshares, Inc.;

     2. Based on my  knowledge,  this annual  report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made,  not  misleading  with  respect to the period  covered by this annual
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included  in this annual  report,  fairly  present in all  material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this annual report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have;

          a.      Designed  such  disclosure  controls and  procedures to ensure
          that material  information  relating to the registrant,  including its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during the period in which this annual report
          is being prepared;

          b.      Evaluated the  effectiveness  of the  registrant's  disclosure
          controls  and  procedures  as of a date  within  90 days  prior to the
          filing date of this annual report (the "Evaluation Date"); and

          c.       Presented  in this annual  report our  conclusions  about the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent functions):

          a.      All  significant  deficiencies  in the design or  operation of
          internal  controls  which  could  adversely  affect  the  registrant's
          ability to record,  process,  summarize and report  financial data and
          have identified for the registrant's  auditors any material weaknesses
          in internal controls; and

          b.      Any fraud,  whether or not material,  that involves management
          or other  employees  who have a significant  role in the  registrant's
          internal controls; and

     6. The registrant's other certifying  officers and I have indicated in this
annual report whether there were significant  changes in internal controls or in
other factors that could  significantly  affect internal controls  subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.

Date:    March 10, 2003

By:      /S/ Curtis R. Harvey
         -----------------------------------
         Curtis R. Harvey
         Executive Vice President and Chief Financial Officer


                                       36





                                  EXHIBIT INDEX




        Item 601
     Regulation S-K
    Exhibit Reference
         Number                                                       Exhibits
         ------                                                       --------
                          
           3.1            --    Articles  of  Incorporation,   and  all  amendments   thereto,   of  the  Registrant
                                (incorporated  by reference  from Exhibit 1 of the  Registrant's  Amendment No. 2 to
                                Form 8-A filed on Form 8-A/A No. 2 on November 21, 1995).
           3.2            --    Amended  and  Restated  Bylaws,  and  all  amendments  thereto,  of  the  Registrant
                                (incorporated  by reference  from Exhibit 2 of the  Registrant's  Amendment No. 1 to
                                Form 8-A filed on Form 8-A/A No. 1 on January 7, 1994).
           4.1            --    Specimen  certificate of First  Financial  Common Stock  (incorporated  by reference
                                from Exhibit 3 of the  Registrant's  Amendment No. 1 to Form 8-A filed on Form 8-A/A
                                No. 1 on January 7, 1994).
          *10.1           --    Deferred Compensation Agreement,  dated October 28, 1992, between the Registrant and
                                Kenneth T. Murphy.
          *10.2           --    Revised  Deferred  Compensation  Agreement,  dated  December 28,  1995,  between the
                                Registrant and Kenneth T. Murphy.
          *10.3           --    Executive Recognition Plan.
          *10.4           --    Form of Executive Recognition Agreement.
           10.5           --    1992  Incentive  Stock Option Plan  (incorporated  by reference from Exhibit 10.5 of
                                the  Registrant's  Form 10-K Annual  Report for the fiscal year ended  December  31,
                                1998).
           10.6                 -- 2002 Incentive Stock Option Plan
                                (incorporated by reference from Appendix A of
                                the Registrant's Schedule 14a Definitive Proxy
                                Statement for the 2002 Annual Meeting of
                                Shareholders)
          *10.7           --    Consulting  Agreement  dated January 1, 2003 between the  Registrant  and Kenneth T.
                                Murphy.
           16.1           --    Letter  regarding  Change in Certifying  Accountant  (incorporated by reference from
                                Exhibit 16.1 of the Registrant's Form 8-K filed on March 25, 2002).
          *21.1           --    Subsidiaries of the Registrant.
           24.1           --    Power of Attorney (included on signature page of this Form 10-K).
          *99.1           --    Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
          *99.2           --    Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

- ---------------
*Filed herewith







                         REPORT OF INDEPENDENT AUDITORS



To the Board of Directors and Shareholders of
First Financial Bankshares, Inc.

We have audited the accompanying  consolidated  balance sheet of First Financial
Bankshares, Inc. (a Texas corporation) and subsidiaries as of December 31, 2002,
and the related  consolidated  statements of earnings,  comprehensive  earnings,
shareholders'  equity,  and cash flows for the year then ended.  These financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audit. The consolidated  financial statements of First Financial Bankshares,
Inc. and subsidiaries as of December 31, 2001 and for each of the two years then
ended,  were  audited by other  auditors  who have ceased  operations  and whose
report  dated  January  11,  2002,  expressed  an  unqualified  opinion on those
statements.

We conducted our audit in accordance with auditing standards  generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audit  provides a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of First Financial  Bankshares,
Inc. and  subsidiaries  at December 31, 2002,  and the  consolidated  results of
their operations and their cash flows for the year then ended in conformity with
accounting principles generally accepted in the United States.

As discussed above, the financial statements of First Financial Bankshares, Inc.
as of  December  31,  2001 and the two years then  ended  were  audited by other
auditors who have ceased  operations.  As  described in Note 1, these  financial
statements have been revised to include the transitional disclosures required by
Statement  of  Financial  Accounting  Standards  No.  142,  Goodwill  and  Other
Intangible  Assets,  which was adopted by the Company as of January 1, 2002. Our
audit  procedures with respect to the disclosures in Note 1 with respect to 2001
and 2000  included  (a)  agreeing  the  previously  reported  net  income to the
previously  issued  financial  statements  and the  adjustments  to reported net
income   representing   amortization   expense  including  related  tax  effects
recognized  in those  periods  related to goodwill to the  Company's  underlying
records obtained from management,  and (b) testing the mathematical  accuracy of
the  reconciliation  of  adjusted  net income to reported  net  income,  and the
related earnings per share amounts. In our opinion, the disclosures for 2001 and
2000 are appropriate.  However,  we were not engaged to audit,  review, or apply
any  procedures to the 2001 and 2000  financial  statements of the Company other
than with respect to such  disclosures  and,  accordingly,  we do not express an
opinion or any other form of assurance on the 2001 and 2000 financial statements
taken as a whole.





                                           Ernst & Young LLP

Dallas, Texas
January 14, 2003


                                      F-1





                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Board of Directors and Shareholders of
First Financial Bankshares, Inc.

We have audited the accompanying  consolidated balance sheets of First Financial
Bankshares,  Inc. (a Texas corporation) and subsidiaries as of December 31, 2001
and 2000,  and the related  consolidated  statements of earnings,  comprehensive
earnings,  shareholders'  equity,  and cash flows for each of the three years in
the  period  ended  December  31,  2001.  These  financial  statements  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of First Financial  Bankshares,
Inc. and subsidiaries as of December 31, 2001 and 2000, and the results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 2001, in conformity with accounting  principles  generally accepted
in the United States.


Arthur Andersen  LLP

Dallas, Texas,
January 11, 2002







NOTE:     THIS IS A COPY OF A REPORT  PREVIOUSLY  ISSUED BY ARTHUR ANDERSEN LLP
          WHICH CEASED  OPERATIONS.  THIS REPORT  ADDRESSES  CERTAIN  FINANCIAL
          STATEMENTS FOR PERIODS THAT ARE NOT OTHERWISE  REQUIRED TO BE INCLUDED
          IN THIS FORM 10-K.


                                      F-2





       MANAGEMENT'S REPORT ON RESPONSIBILITY FOR THE FINANCIAL STATEMENTS



The  Management  of  First  Financial  Bankshares,   Inc.  and  subsidiaries  is
responsible for the preparation,  integrity, and fair presentation of its annual
consolidated financial statements as of December 31, 2002 and 2001, and for each
of the  three  years in the  period  ended  December  31,  2002.  The  financial
statements have been prepared in accordance with accounting principles generally
accepted in the United States and, as such,  include  amounts based on judgments
and  estimates  made by  Management.  Management  has also  prepared  the  other
information  included in this Annual Report and is responsible  for its accuracy
and consistency with the consolidated financial statements.

The  annual  consolidated  financial  statements  as of and for the  year  ended
December  31, 2002 have been  audited by Ernst & Young LLP,  who have been given
unrestricted access to all financial records and related data, including minutes
of all meetings of shareholders and the Board of Directors.  Management believes
that all  representations  made to Ernst & Young LLP during the audit were valid
and appropriate.

The annual  consolidated  financial  statements as of December 31, 2001, and for
the years ended December 31, 2001 and 2000, were audited by Arthur Andersen LLP,
who were given  unrestricted  access to all financial  records and related data,
including  minutes of all meetings of  shareholders  and the Board of Directors.
Management believes that all representations  made to Arthur Andersen LLP during
the audits were valid and appropriate.  Arthur Andersen LLP subsequently  ceased
operations.




F. Scott Dueser                              Curtis R. Harvey
President and Chief Executive Officer        Executive Vice President
                                             and Chief Financial Officer


                                      F-3





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                           December 31, 2002 and 2001




                            ASSETS                                                      2002                2001
                            ------                                                --------------    --------------
                                                                                              
CASH AND DUE FROM BANKS                                                           $  108,436,645    $  112,150,214

FEDERAL FUNDS SOLD                                                                    70,000,000        72,975,000
                                                                                  --------------    --------------

                  Total cash and cash equivalents                                    178,436,645       185,125,214

INTEREST-BEARING DEPOSITS IN BANKS                                                     2,324,425         1,374,285

INVESTMENT SECURITIES:
    Securities held-to-maturity (fair value of $211,862,151 in
         2002 and $298,569,794 in 2001)                                              200,449,784       290,674,490
    Securities available-for-sale, at fair value                                     571,806,629       431,019,205
                                                                                  --------------    --------------

                  Total investment securities                                        772,256,413       721,693,695

LOANS                                                                                964,039,773       940,130,975
    Less- allowance for loan losses                                                   11,218,729        10,602,419
                                                                                  --------------    --------------

                  Net loans                                                          952,821,044       929,528,556

BANK PREMISES AND EQUIPMENT, net                                                      40,605,401        42,012,431

INTANGIBLE ASSETS                                                                     24,870,788        24,711,969

OTHER ASSETS                                                                          21,868,220        25,247,980
                                                                                  --------------    --------------

                  Total assets                                                    $1,993,182,936    $1,929,694,130
                                                                                  ==============    ==============

             LIABILITIES AND SHAREHOLDERS' EQUITY
             ------------------------------------

NONINTEREST-BEARING DEPOSITS                                                      $  425,473,353    $  389,406,666

INTEREST-BEARING DEPOSITS                                                          1,286,088,863     1,295,755,932
                                                                                  --------------    --------------

                  Total deposits                                                   1,711,562,216     1,685,162,598

DIVIDENDS PAYABLE                                                                      4,327,374         3,699,976

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE                                        26,708,994        19,847,067

OTHER LIABILITIES                                                                     11,816,707         7,330,476
                                                                                  --------------    --------------

                  Total liabilities                                                1,754,415,291     1,716,040,117
                                                                                  --------------    --------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
    Common stock, $10 par value; authorized 20,000,000 shares;
        12,364,201 and 12,333,252 issued and outstanding at
        December 31, 2002 and 2001, respectively                                     123,642,010       123,332,520
Capital surplus                                                                       58,087,687        57,824,061
    Retained earnings                                                                 45,647,522        28,375,353
    Accumulated other comprehensive earnings                                          11,390,426         4,122,079
                                                                                  --------------    --------------

                  Total shareholders' equity                                         238,767,645       213,654,013
                                                                                  --------------    --------------

                  Total liabilities and shareholders' equity                      $1,993,182,936    $1,929,694,130
                                                                                  ==============    ==============

The accompanying notes are an integral part of these consolidated financial statements.




                                      F-4





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                       Consolidated Statements of Earnings
                        December 31, 2002, 2001 and 2000




                                                                             2002           2001            2000
                                                                       ---------------  -------------   -----------
                                                                                               
INTEREST INCOME:
    Interest and fees on loans                                         $    64,609,189  $  74,881,682   $75,474,661
    Interest on investment securities:
        Taxable                                                             32,263,763     32,169,874    33,556,796
        Exempt from federal income tax                                       7,042,102      6,279,973     5,770,861
    Interest on federal funds sold and interest-bearing
        deposits in banks                                                      946,861      3,211,316     3,148,277
                                                                       ---------------  -------------   -----------

                  Total interest income                                    104,861,915    116,472,845   117,950,595
                                                                       ---------------  -------------   -----------

INTEREST EXPENSE:
    Interest on deposits                                                    24,087,911     43,970,532    47,737,862
    Other                                                                      291,793         863,480    1,091,180
                                                                       ---------------  -------------   -----------

                  Total interest expense                                    24,379,704     44,834,012    48,829,042
                                                                       ---------------  -------------   -----------

                  Net interest income                                       80,482,211     71,638,833    69,121,553

PROVISION FOR LOAN LOSSES                                                    2,369,634      1,964,050     2,397,750
                                                                       ---------------  -------------   -----------

                  Net interest income after provision for loan losses       78,112,577     69,674,783    66,723,803
                                                                       ---------------  -------------   -----------

NONINTEREST INCOME:
    Trust department income                                                  5,835,909      5,890,600     5,494,246
    Service fees on deposit accounts                                        15,435,137     14,743,217    14,073,514
    ATM fees                                                                 2,370,313      1,941,508     1,554,437
    Real estate mortgage fees                                                1,858,378      1,609,518     1,021,590
    Net gain on securities transactions                                         16,373         67,789       530,097
    Other                                                                    4,036,366      3,325,858     3,273,445
                                                                       ---------------  -------------   -----------

                  Total noninterest income                                  29,552,476     27,578,490    25,947,329
                                                                       ---------------  -------------   -----------

NONINTEREST EXPENSE:
    Salaries and employee benefits                                          31,992,733     28,685,294    27,077,436
    Net occupancy expense                                                    3,908,856      3,995,597     3,563,289
    Equipment expense                                                        4,800,768      4,457,909     4,180,782
    Printing, stationary and supplies                                        1,474,683      1,084,134       882,470
    Correspondent bank service charges                                       1,491,132      1,329,134     1,261,811
    Amortization of intangible assets                                          135,156      1,641,367     1,641,367
    Other expenses                                                          15,278,722     13,878,262    13,085,333
                                                                       ---------------  -------------   -----------

                  Total noninterest expense                                 59,082,050     55,071,697    51,692,488
                                                                       ---------------  -------------   -----------

EARNINGS BEFORE INCOME TAXES                                                48,583,003     42,181,576    40,978,644

INCOME TAX EXPENSE                                                          14,630,453     12,827,071    12,662,597
                                                                       ---------------  -------------   -----------

NET EARNINGS                                                           $    33,952,550  $  29,354,505   $28,316,047
                                                                       ===============  =============   ===========

NET EARNINGS PER SHARE, BASIC                                          $          2.75  $        2.38   $      2.28
                                                                       ===============  =============   ===========

NET EARNINGS PER SHARE, ASSUMING DILUTION                              $          2.74  $        2.37   $      2.27
                                                                       ===============  =============   ===========

The accompanying notes are an integral part of these consolidated financial statements.




                                      F-5





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                Consolidated Statements of Comprehensive Earnings
                        December 31, 2002, 2001 and 2000




                                                                              2002             2001        2000
                                                                         ------------   ------------   ------------
                                                                                              
NET EARNINGS                                                             $ 33,952,550   $ 29,354,505   $ 28,316,047

OTHER ITEMS OF COMPREHENSIVE EARNINGS:
    Change in unrealized gain on investment securities
        available-for-sale, before income tax                              13,414,265      3,916,477      9,319,576
    Reclassification adjustment for realized gains on investment
        securities included in net earnings, before income tax                (16,373)       (67,789)      (530,097)
    Minimum liability pension adjustment, before income tax                (2,215,820)             -              -
                                                                         ------------   ------------   ------------

             Total other items of comprehensive earnings                   11,182,072      3,848,688      8,789,479

Income tax expense related to other items of
    comprehensive earnings                                                 (3,913,725)    (1,347,041)    (3,076,320)
                                                                         ------------   ------------   ------------

COMPREHENSIVE EARNINGS                                                   $ 41,220,897   $ 31,856,152   $ 34,029,206
                                                                         ============   ============   ============

The accompanying notes are an integral part of these consolidated financial statements.




                                      F-6





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                 Consolidated Statements of Shareholders' Equity
                        December 31, 2002, 2001 and 2000




                                                                                                         Accumulated
                                              Common Stock                                                  Other
                                        ------------------------                             Treasury    Comprehensive    Total
                                                                    Capital     Retained      Stock,       Earnings   Shareholders'
                                          Shares       Amount       Surplus     Earnings     at cost       (Losses)        Equity
                                        ----------  ------------  -----------  -----------  -----------   -----------  ------------
                                                                                                  
BALANCE, December 31, 1999               9,972,193   $99,721,930  $60,538,481  $22,495,259  $         -   $(4,092,727) $178,662,943

    Net earnings                                 -             -            -   28,316,047            -             -    28,316,047
    Cash dividends declared,
       $1.03 per share                           -             -            -  (12,808,111)           -             -   (12,808,111)
    Acquisition of treasury stock                -             -            -            -   (3,925,069)            -    (3,925,069)
    Stock issuances                         10,809       108,090       53,829            -            -             -       161,919
    Change in unrealized gain
       (loss) on investment in
       securities available-for-sale,
       net of related income taxes               -             -            -            -            -     5,713,159     5,713,159
                                        ----------  ------------  -----------  -----------  -----------   -----------  ------------

BALANCE, December 31, 2000               9,983,002   $99,830,020  $60,592,310  $38,003,195  $(3,925,069)  $ 1,620,432  $196,120,888

    Net earnings                                 -             -            -   29,354,505            -             -    29,354,505
    Stock split, effected in the form
       of a 25% stock dividend           2,461,770    24,617,700            -  (24,617,700)           -             -             -
    Cash dividends declared,
       $1.16 per share                           -             -            -  (14,364,647)           -             -   (14,364,647)
    Acquisition of treasury stock                -             -            -            -     (315,050)            -      (315,050)
    Retirement of treasury stock          (136,000)   (1,360,000)  (2,880,119)           -    4,240,119             -             -
    Stock issuances                         24,480       244,800      111,870            -            -             -       356,670
    Change in unrealized gain on
       investment in securities
       available-for-sale,
       net of related income taxes               -             -            -            -            -     2,501,647     2,501,647
                                        ----------  ------------  -----------  -----------  -----------   -----------  ------------

BALANCE, December 31, 2001              12,333,252  $123,332,520  $57,824,061  $28,375,353  $         -   $ 4,122,079  $213,654,013

    Net earnings                                 -             -            -   33,952,550            -             -    33,952,550
    Cash dividends declared,
       $1.35 per share                           -             -            -  (16,680,381)           -             -   (16,680,381)
    Stock issuances                         30,949       309,490      263,626            -            -             -       573,116
    Minimum liability pension
       adjustment, net of related
       income taxes                              -             -            -            -            -    (1,440,283)   (1,440,283)
    Change in unrealized gain on
       investment in securities
       available-for-sale,
       net of related income taxes               -             -            -            -            -     8,708,630     8,708,630
                                        ----------  ------------  -----------  -----------  -----------   -----------  ------------

BALANCE, December 31, 2002              12,364,201  $123,642,010  $58,087,687  $45,647,522  $         -   $11,390,426  $238,767,645
                                        ==========  ============  ===========  ===========  ===========   ===========  ============

The accompanying notes are an integral part of these consolidated financial statements.




                                      F-7




                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                        December 31, 2002, 2001 and 2000




                                                                              2002           2001           2000
                                                                       ------------- -------------   -------------
                                                                                            
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net earnings                                                        $  33,952,550 $  29,354,505   $  28,316,047
   Adjustments to reconcile net earnings to net cash
     provided by operating activities:
       Depreciation and amortization                                       4,125,655     5,679,082       5,502,224
       Provision for loan losses                                           2,369,634     1,964,050       2,397,750
       Premium amortization, net of discount accretion                     2,077,358     1,662,108       1,359,124
       Loss (gain) on sale of assets                                          42,890       (52,815)       (540,304)
       Deferred federal income tax expense (benefit)                         350,415      (188,982)       (304,240)
       (Increase) decrease in other assets                                (1,508,089)    3,565,172      (2,567,832)
       Increase (decrease) in other liabilities                            2,695,533    (1,778,326)      1,026,945
                                                                       ------------- -------------   -------------

                  Total adjustments                                       10,153,396    10,850,289       6,873,667
                                                                       ------------- -------------   -------------

                  Net cash provided by operating activities               44,105,946    40,204,794      35,189,714

CASH FLOWS FROM INVESTING ACTIVITIES:
   Net increase in interest-bearing deposits in banks                       (950,140)   (1,269,947)       (100,258)
   Payment for stock of City Bancshares, Inc., net of cash acquired                -    (6,848,231)              -
   Activity in available-for-sale securities:
     Sales                                                                30,077,478    57,925,815         530,097
     Maturities                                                          814,880,024   660,484,725      21,660,247
     Purchases                                                          (972,026,050) (854,748,980)    (41,804,532)
   Activity in held-to-maturity securities:
     Maturities                                                           90,203,464   176,972,321      87,167,939
     Purchases                                                            (2,360,727)  (76,102,656)    (57,628,266)
   Net increase in loans                                                 (26,012,420)  (31,639,533)    (63,728,244)
   Purchases of bank premises and equipment                               (2,913,886)   (5,151,260)     (2,507,214)
   Proceeds from sale of other assets                                        526,065       200,461         392,305
                                                                       ------------- -------------   -------------

                  Net cash used in investing activities                  (68,576,192)  (80,177,285)    (56,017,926)

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net increase (decrease) in noninterest-bearing deposits                36,066,687    41,179,967      (4,236,804)
   Net (decrease) increase in interest-bearing deposits                   (9,667,069)   41,583,909        (593,942)
   Net increase (decrease) in securities sold under
      agreements to repurchase                                             6,861,927    (6,317,292)     16,526,625
   Common stock transactions:
     Acquisition of treasury stock                                           -            (315,050)     (3,925,069)
     Proceeds of stock issuances                                             573,116       356,670         161,919
   Dividends paid                                                        (16,052,983)  (13,921,211)    (12,543,863)
                                                                       ------------- -------------   -------------

                  Net cash provided by (used in) financing activities     17,781,678    62,566,993      (4,611,134)
                                                                       ------------- -------------   -------------

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                      (6,688,569)   22,594,502     (25,439,346)

CASH AND CASH EQUIVALENTS, beginning of year                             185,125,214   162,530,712     187,970,058
                                                                       ------------- -------------   -------------

CASH AND CASH EQUIVALENTS, end of year                                 $ 178,436,645 $ 185,125,214   $ 162,530,712
                                                                       ============= =============   =============

The accompanying notes are an integral part of these consolidated financial statements.




                                      F-8




                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                        December 31, 2002, 2001 and 2000


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
   -------------------------------------------

Nature of Operations
- --------------------

First  Financial  Bankshares,  Inc. (a Texas  corporation)  ("Bankshares")  is a
financial  holding  company  which  owns  (through  its  wholly-owned   Delaware
subsidiary)  all of the  capital  stock  of ten  banks  located  in  Texas as of
December 31, 2002.  Those  subsidiary  banks are First National Bank of Abilene;
Hereford State Bank; First National Bank,  Sweetwater;  Eastland  National Bank;
First Financial Bank, National Association,  Cleburne; Stephenville Bank & Trust
Co.; San Angelo National Bank;  Weatherford National Bank; First Financial Bank,
National  Association,  Southlake and City National Bank,  Mineral  Wells.  Each
subsidiary  bank's  primary  source of revenue is  providing  loans and  banking
services to consumers and  commercial  customers in the market area in which the
subsidiary is located.

A summary of  significant  accounting  policies of Bankshares  and  subsidiaries
(collectively,  the "Company")  applied in the  preparation of the  accompanying
consolidated financial statements follows. The accounting principles followed by
the  Company  and the  methods  of  applying  them are in  conformity  with both
accounting  principles  generally  accepted in the United  States of America and
prevailing practices of the banking industry.

Use of Estimates in Preparation of Financial Statements
- -------------------------------------------------------

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the financial  statements and reported  amounts of revenues and expenses  during
the reporting period. Actual results could differ from those estimates. Material
estimates that are  particularly  susceptible to significant  change in the near
term  relate  to the  determination  of  the  allowance  for  loan  losses,  the
valuations of foreclosed real estate,  deferred income tax assets,  and the fair
value of financial instruments.

Consolidation
- -------------

The  accompanying  consolidated  financial  statements  include the  accounts of
Bankshares and its subsidiaries,  all of which are wholly-owned. All significant
intercompany accounts and transactions have been eliminated.


Investment Securities
- ---------------------

Management   classifies   debt  and  equity   securities  as   held-to-maturity,
available-for-sale,  or  trading  based  on its  intent.  Debt  securities  that
management  has  the  positive  intent  and  ability  to hold  to  maturity  are
classified as  held-to-maturity  and recorded at cost, adjusted for amortization
of premiums and accretion of discounts,  which are  recognized as adjustments to
interest  income  using  the  interest  method.  Securities  not  classified  as
held-to-maturity or trading are classified as available-for-sale and recorded at
estimated fair value,  with unrealized gains and losses,  net of deferred income
taxes,   excluded  from  earnings  and  reported  in  a  separate  component  of
shareholders' equity. Securities classified as trading are recorded at estimated
fair value,  with unrealized gains and losses included in earnings.  The Company
had no trading securities at December 31, 2002, 2001, or 2000.

Loans and Allowance for Loan Losses
- -----------------------------------

Loans are stated at the amount of unpaid  principal,  reduced by unearned income
and an  allowance  for loan  losses.  Unearned  income on  installment  loans is
recognized in income over the terms of the loans in  decreasing  amounts using a
method  which  approximates  the  interest  method.  Interest  on other loans is
calculated  by  using  the  simple  interest  method  on daily  balances  of the
principal  amounts  outstanding.  The Company  expenses its net loan origination
costs, a method which does not  materially  differ from deferring and amortizing
such  amounts  as an  adjustment  to yield.  The  allowance  for loan  losses is


                                      F-9





established  through a provision for loan losses  charged to expense.  Loans are
charged  against the  allowance  for loan losses when  management  believes  the
collectibility of the principal is unlikely.

The allowance is an amount that  management  believes will be adequate to absorb
estimated inherent losses on existing loans that are deemed  uncollectible based
upon management's review and evaluation of the loan portfolio. The allowance for
loan losses is increased by charges to income and decreased by charge-offs  (net
of  recoveries).  Management's  periodic  evaluation  of  the  adequacy  of  the
allowance is based on general economic  conditions,  the financial  condition of
the borrower,  the value and liquidity of  collateral,  delinquency,  prior loan
loss experience,  and the results of periodic reviews of the portfolio.  Accrual
of  interest  is  discontinued  on  a  loan  when  management  believes,   after
considering  economic and business conditions and collection  efforts,  that the
borrower's financial condition is such that collection of interest is doubtful.

The  Company's  policy  requires  measurement  of the  allowance for an impaired
collateral dependent loan based on the fair value of the collateral.  Other loan
impairments  are  measured  based on the present  value of expected  future cash
flows or the loan's  observable market price. At December 31, 2002 and 2001, all
significant  impaired loans have been determined to be collateral  dependent and
the allowance for loss has been measured  utilizing the estimated  fair value of
the collateral.

Other Real Estate
- -----------------

Other real estate is foreclosed  property held pending disposition and is valued
at the lower of its fair value or the recorded  investment  in the related loan.
At  foreclosure,  if the fair value,  less estimated  costs to sell, of the real
estate  acquired is less than the Company's  recorded  investment in the related
loan, a write-down  is  recognized  through a charge to the  allowance  for loan
losses.  Any subsequent  reduction in value is recognized by a charge to income.
Operating  expenses of such  properties,  net of related  income,  and gains and
losses on their disposition are included in noninterest expense.

Bank Premises and Equipment
- ---------------------------

Bank premises and equipment are stated at cost less accumulated depreciation and
amortization.  Depreciation  and  amortization  are  computed  principally  on a
straight-line  basis over the  estimated  useful  lives of the  related  assets.
Leasehold  improvements  are amortized over the life of the respective  lease or
the estimated useful lives of the improvements, whichever is shorter.

Business Combinations, Goodwill and Other Intangible Assets
- -----------------------------------------------------------

Goodwill, relating to acquisitions of certain subsidiary banks, was amortized by
the straight-line  method over periods of 15 and 40 years during the years ended
December 31, 2001 and 2000.

In June 2001,  Statement of Financial  Accounting  Standards No. 141,  "Business
Combinations"  ("SFAS No. 141") and Statement of Financial  Accounting Standards
No. 142,  "Goodwill and Other  Intangible  Assets" ("SFAS No. 142") were issued.
SFAS No. 141 requires that all business  combinations  initiated  after June 30,
2001 be  accounted  for under the  purchase  method and  addresses  the  initial
recognition and measurement of goodwill and other intangible  assets acquired in
a business  combination.  SFAS No. 142  addresses  the initial  recognition  and
measurement of intangible assets acquired outside of a business  combination and
the  accounting  for goodwill and other  intangible  assets  subsequent to their
acquisition.  SFAS No. 142 provides  that  intangible  assets with finite useful
lives be amortized and that goodwill and intangible assets with indefinite lives
not be amortized,  but rather be tested at least annually for  impairment.  SFAS
No. 142 was  effective  January 1, 2002 for calendar  year  companies;  however,
acquired  goodwill or  intangible  assets  recorded in our  acquisition  of City
Bancshares,  Inc. closed subsequent to June 30, 2001 were subject immediately to
its provisions.


                                      F-10





On January 1, 2002, goodwill amounting to $23,765,896 was not subject to further
amortization  as a result of SFAS No.  142.  The Company  conducted  its initial
impairment test in 2002, with no reduction of recorded  goodwill  resulting from
the test. A reconciliation  adjusting  comparative net earnings and earnings per
share for the years ended  December 31, 2001 and 2000,  to show the effect of no
longer amortizing the Company's goodwill, follows:




                                                                                          2001            2000
                                                                                      ------------    ------------
                                                                                                
   Reported net earnings                                                              $ 29,354,505    $ 28,316,047
   Add back: goodwill amortization
     Goodwill amortization, before income tax                                            1,641,367       1,641,367
     Income tax benefit                                                                   (420,000)       (420,000)
                                                                                      ------------    ------------
   Adjusted net earnings                                                              $ 30,575,872    $ 29,537,414
                                                                                      ============    ============

   Basic earnings per share:
     Reported net earnings                                                            $       2.38    $       2.28
     Goodwill amortization, net of income tax benefit                                          .10             .10
                                                                                      ------------    ------------
   Adjusted net earnings                                                              $       2.48    $       2.38
                                                                                      ============    ============

   Earnings per share, assuming dilution:
     Reported net earnings                                                            $       2.37    $       2.27
     Goodwill amortization, net of income tax benefit                                          .10             .10
                                                                                      ------------    ------------
   Adjusted net earnings                                                              $       2.47    $       2.37
                                                                                      ============    ============



Goodwill  arising  from  acquisitions  of assets and  liabilities,  rather  than
acquisitions  of stock,  amounting to  $13,000,000,  is  deductible  for federal
income tax purposes.

Other  identifiable  intangible  assets  recorded by the Company  represent  the
future  benefit  associated  with the  acquisition  of the core deposits of City
Bancshares,  Inc. (Note 17) and is being  amortized over seven years utilizing a
method that approximates the expected attrition of the deposits.

Securities Sold Under Agreements To Repurchase
- ----------------------------------------------

Securities sold under agreements to repurchase,  which are classified as secured
borrowings,  generally mature within one to four days from the transaction date.
Securities  sold under  agreements to repurchase  are reflected at the amount of
the cash  received  in  connection  with the  transaction.  The  Company  may be
required to provide  additional  collateral based on the estimated fair value of
the underlying securities.

Segment Reporting
- -----------------

The Company has  determined  that it  operates  one line of business  (community
banking) located in a single geographic area (Texas).

Statements of Cash Flows
- ------------------------

For purposes of reporting cash flows, cash and cash equivalents  include cash on
hand, amounts due from banks, and federal funds sold.

Accounting for Income Taxes
- ---------------------------

The Company's  provision for income taxes is based on income before income taxes
adjusted for  permanent  differences  between  financial  reporting  and taxable
income.  Deferred tax assets and liabilities are determined  using the liability
(or balance  sheet)  method.  Under this  method,  the net deferred tax asset or
liability is determined  based on the tax effects of the  temporary  differences
between  the  book  and tax  bases  of the  various  balance  sheet  assets  and
liabilities and gives current recognition to changes in tax rates and laws.


                                      F-11





Stock Based Compensation
- ------------------------

The Company  grants stock options for a fixed number of shares to employees with
an  exercise  price  equal to the fair value of the shares at the date of grant.
The Company  accounts for stock option grants using the  intrinsic  value method
prescribed  by APB Opinion No. 25,  "Accounting  for Stock Issued to  Employees"
("APB 25").  Under APB 25, because the exercise price of the Company's  employee
stock  options  equals the market price of the  underlying  stock on the date of
grant, no compensation expense is recognized. Had compensation cost for the plan
been determined  consistent with Statement of Financial Accounting Standards No.
123,  "Accounting for Stock-Based  Compensation," the Company's net earnings and
earnings  per share would have been  reduced by  insignificant  amounts on a pro
forma  basis for the years  ended  December  31,  2002,  2001 and 2000.  Note 15
provides additional information on the Company's stock option plan.

Stock Repurchase
- ----------------

On July 25, 2000, the Company approved a stock repurchase plan,  authorizing the
repurchase  of up to 740,690  shares of the Company's  common stock.  During the
years ended  December  31,  2001 and 2000,  the  Company  repurchased  9,900 and
126,100 shares, respectively. The treasury shares were purchased for $4,240,119,
which  represented an average  purchase price of $31.18 per share.  The treasury
shares were retired in 2001.

Per Share Data
- --------------

Net  earnings  per share  ("EPS") are  computed by dividing  net earnings by the
weighted average number of shares of common stock outstanding during the period.
The Company calculates dilutive EPS assuming all outstanding options to purchase
common stock have been  exercised  at the  beginning of the year (or the time of
issuance, if later.) The dilutive effect of the outstanding options is reflected
by  application  of the treasury  stock  method,  whereby the proceeds  from the
exercised options are assumed to be used to purchase common stock at the average
market price during the period.  The following table  reconciles the computation
of basic EPS to dilutive EPS:




                                                                                     Weighted
                                                                      Net             Average         Per Share
                                                                   Earnings           Shares           Amount
                                                                  -----------        ----------       ---------
                                                                                             
For the year ended December 31, 2002:
     Net earnings per share, basic                                $33,952,550        12,359,966       $    2.75
                                                                                                      =========
     Effect of stock options                                          -                  47,523
                                                                  -----------        ----------
     Net earnings per share, assuming dilution                    $33,952,550        12,409,489       $    2.74
                                                                  ===========        ==========       =========

For the year ended December 31, 2001:
     Net earnings per share, basic                                $29,354,505        12,318,346       $    2.38
                                                                                                      =========
     Effect of stock options                                                -            45,323
                                                                  -----------        ----------
     Net earnings per share, assuming dilution                    $29,354,505        12,363,669       $    2.37
                                                                  ===========        ==========       =========

For the year ended December 31, 2000:
     Net earnings per share, basic                                $28,316,047        12,426,344       $    2.28
                                                                                                      =========
     Effect of stock options                                                -            28,355
                                                                  -----------        ----------
     Net earnings per share, assuming dilution                    $28,316,047        12,454,699       $    2.27
                                                                  ===========        ==========       =========



Reclassifications
- -----------------

Certain  2001 and 2000  amounts  have been  reclassified  to conform to the 2002
presentation.


                                      F-12





2. CASH AND INVESTMENT SECURITIES:
   -------------------------------

The amortized cost, estimated fair values, and gross unrealized gains and losses
of the Company's investment  securities as of December 31, 2002 and 2001, are as
follows:




                                                                          December 31, 2002
                                                 -----------------------------------------------------------------
                                                                     Gross               Gross
                                                  Amortized        Unrealized          Unrealized       Estimated
                                                  Cost Basis      Holding Gains      Holding Losses     Fair Value
                                                 ------------      -----------         ---------       ------------
                                                                                           
Securities held-to-maturity:
     U.S. Treasury securities and
        obligations of U.S. government
        corporations and agencies                $110,939,173      $ 6,868,716         $       -       $117,807,889

     Obligations of state and
        political subdivisions                     60,835,676        3,214,571                 -         64,050,247

     Corporate bonds                                  498,936           41,064                 -            540,000

     Mortgage-backed securities                    28,175,999        1,288,594              (578)        29,464,015
                                                 ------------      -----------         ---------       ------------

     Total debt securities
          held-to-maturity                       $200,449,784      $11,412,945         $    (578)      $211,862,151
                                                 ============      ===========         =========       ============


Securities available-for-sale:
     U.S. Treasury securities and
        obligations of U.S.
        government corporations
        and agencies                             $164,090,045      $ 7,545,917         $ (16,670)      $171,619,292

     Obligations of state and
        political subdivisions                    104,800,319        5,952,505           (12,189)       110,740,635

     Corporate bonds                               49,234,116        2,577,468                 -         51,811,584

     Mortgage-backed securities                   228,489,406        4,066,253          (449,560)       232,106,099
                                                 ------------      -----------         ---------       ------------

     Total debt securities
          available-for-sale                      546,613,886       20,142,143          (478,419)       566,277,610

     Other securities                               5,453,100           75,919                 -          5,529,019
                                                 ------------      -----------         ---------       ------------

     Total securities available-for-sale         $552,066,986      $20,218,062         $(478,419)      $571,806,629
                                                 ============      ===========         =========       ============




                                      F-13







                                                                          December 31, 2001
                                                                      Gross            Gross
                                                  Amortized         Unrealized       Unrealized         Estimated
                                                  Cost Basis      Holding Gains    Holding Losses       Fair Value
                                                 ------------       ----------       -----------       ------------
                                                                                           
Securities held-to-maturity:
     U.S. Treasury securities and
        obligations of U.S. government
        corporations and agencies                $172,879,974       $5,039,045       $   (47,536)      $177,871,483

     Obligations of state and
        political subdivisions                     75,959,059        1,670,635          (134,439)        77,495,255

     Corporate bonds                                  498,483           13,867                 -            512,350

     Mortgage-backed securities                    41,332,974        1,354,710              (978)        42,686,706

     Other securities                                   4,000                -                 -              4,000
                                                 ------------       ----------       -----------       ------------

     Total debt securities
         held-to-maturity                        $290,674,490       $8,078,257       $  (182,953)      $298,569,794
                                                 ============       ==========       ===========       ============


Securities available-for-sale:
     U.S. Treasury securities and
          obligations of U.S.
          government corporations and
        agencies                                  $93,150,557       $2,025,482         $(257,163)       $94,918,876

     Obligations of state and
        political subdivisions                     82,545,879        1,140,522          (835,320)        82,851,081

     Corporate bonds                               56,553,112        2,000,708           (31,141)        58,522,679

     Mortgage-backed securities                   189,421,296        2,982,733          (684,161)       191,719,868
                                                 ------------       ----------       -----------       ------------

     Total debt securities
          available-for-sale                      421,670,844        8,149,445        (1,807,785)       428,012,504

     Other securities                               3,006,701                -                 -          3,006,701
                                                 ------------       ----------       -----------       ------------

     Total securities available-for-sale         $424,677,545       $8,149,445       $(1,807,785)      $431,019,205
                                                 ============       ==========       ===========       ============



The Company invests in mortgage-backed  securities that have expected maturities
that differ from their contractual  maturities.  These differences arise because
borrowers  may have the right to call or prepay  obligations  with or  without a
prepayment penalty. These securities include collateralized mortgage obligations
(CMOs) and other asset  backed  securities.  The  expected  maturities  of these
securities  at December  31,  2002 and 2001,  were  computed by using  scheduled
amortization of balances and historical  prepayment  rates. At December 31, 2002
and 2001,  the  Company  did not hold any CMOs that  entail  higher  risks  than
standard mortgage-backed securities.


                                      F-14





The amortized cost and estimated  fair value of debt  securities at December 31,
2002, by contractual and expected maturity, are shown below.




                                                         Held-to-Maturity               Available-for-Sale
                                                         ----------------               ----------------------
                                                  Amortized        Estimated         Amortized         Estimated
                                                  Cost Basis       Fair Value        Cost Basis        Fair Value
                                                 ------------     ------------      ------------      ------------
                                                                                          
     Due within one year                         $ 55,959,878     $ 57,124,507      $ 46,281,321      $ 47,124,793
     Due after one year through five years        121,052,000      129,421,284       377,002,918       390,627,675
     Due after five years through ten years         9,305,724       10,071,540        63,803,688        65,913,832
     Due after ten years                           14,132,182       15,244,820        59,525,959        62,611,310
                                                 ------------     ------------      ------------      ------------

     Total debt securities                       $200,449,784     $211,862,151      $546,613,886      $566,277,610
                                                 ============     ============      ============      ============


Securities,  carried at approximately  $239,971,000 and $243,316,000 at December
31, 2002 and 2001, respectively,  were pledged as collateral for public or trust
fund deposits and for other purposes required or permitted by law.


During 2002 and 2001,  sales of investment  securities  that were  classified as
available-for-sale  totaled  $30,077,478 and  $57,925,815,  respectively.  Gross
realized  gains  and  losses  from  sales  in  2002  were  $23,773  and  $7,400,
respectively.  Gross realized gains and losses from 2001 sales were $104,779 and
$36,990,  respectively.  Gross realized gains from 2000 sales were $530,097. The
specific  identification  method was used to  determine  cost in  computing  the
realized gains and losses.

Certain  subsidiary  banks are required to maintain  reserve  balances  with the
Federal  Reserve  Bank.  During 2002 and 2001,  such  average  balances  totaled
approximately $12,776,000 and $9,017,000, respectively.


3. LOANS AND ALLOWANCE FOR LOAN LOSSES:
   ------------------------------------

Major classifications of loans are as follows:




                                                                                             December 31,
                                                                                    ------------------------------
                                                                                        2002             2001
                                                                                    ------------      ------------
                                                                                                
         Commercial, financial, and agricultural                                    $311,743,212      $312,053,042
         Real estate - construction                                                   50,911,156        47,173,297
         Real estate - mortgage                                                      375,255,678       350,381,887
         Consumer                                                                    226,140,626       230,616,297
                                                                                    ------------      ------------

                                                                                     964,050,672       940,224,523
         Unearned income                                                                 (10,899)          (93,548)
                                                                                    ------------      ------------

                  Total loans                                                       $964,039,773      $940,130,975
                                                                                    ============      ============



The Company's  recorded  investment in impaired loans and the related  valuation
allowance are as follows:


              December 31, 2002                   December 31, 2001
              -----------------                   -----------------
          Recorded        Valuation            Recorded       Valuation
         Investment       Allowance           Investment      Allowance
         ----------      ----------           ----------     ----------
         $3,734,261      $  752,385           $3,817,683     $  926,636
         ==========      ==========           ==========     ==========


                                      F-15





The average  recorded  investment in impaired loans for the years ended December
31, 2002 and 2001, was  approximately  $3,776,000 and $3,773,000,  respectively.
The Company had approximately  $4,266,000 and $4,824,000 in nonperforming assets
at December 31, 2002 and 2001,  respectively.  No additional funds are committed
to be advanced in connection with impaired loans.

Interest  payments  received on impaired  loans are recorded as interest  income
unless collections of the remaining recorded  investment are doubtful,  at which
time payments  received are recorded as  reductions  of  principal.  The Company
recognized interest income on impaired loans of approximately $111,000, $136,000
and  $213,000  during  the  years  ended  December  31,  2002,  2001,  and 2000,
respectively, of which approximately $2,000, $9,000 and $16,000 represented cash
interest  payments  received  and  recorded as interest  income.  If interest on
impaired  loans had been  recognized  on a full  accrual  basis during the years
ended December 31, 2002,  2001, and 2000,  respectively,  such income would have
approximated $317,000, $399,000 and $449,000.

The  allowance  for loan losses as of December  31, 2002 and 2001,  is presented
below. Management has evaluated the adequacy of the allowance for loan losses by
estimating  the losses in various  categories  of the loan  portfolio  which are
identified below:




                                                                                       2002              2001
                                                                                    -----------      -----------
                                                                                               
     Allowance for loan losses provided for:
         Loans specifically evaluated as impaired                                   $   752,385      $   926,636
         Remaining portfolio                                                         10,466,344        9,675,783
                                                                                    -----------      -----------

         Total allowance for loan losses                                            $11,218,729      $10,602,419
                                                                                    ===========      ===========


Changes in the allowance for loan losses are summarized as follows:




                                                                                    December 31,
                                                                   -----------------------------------------------
                                                                       2002              2001             2000
                                                                   -----------       -----------      ------------
                                                                                             
         Balance at beginning of year                              $10,602,419       $ 9,887,646      $  8,937,542
             Add:
                 Provision for loan losses                           2,369,634         1,964,050         2,397,750
                 Loan recoveries                                       834,150           968,535         1,545,080
                 Allowance established at acquisition                  -                 407,129          -

             Deduct:
                 Loan charge-offs                                   (2,587,474)       (2,624,941)       (2,992,726)
                                                                   -----------       -----------      ------------

         Balance at end of year                                    $11,218,729       $10,602,419      $  9,887,646
                                                                   ===========       ===========      ============



An  analysis  of  the  changes  in  loans  to  officers,  directors,   principal
shareholders,  or  associates  of such persons for the years ended  December 31,
2002 and 2001 (determined as of each respective year-end) follows:




                                                    Beginning        Additional                           Ending
                                                     Balance            Loans          Payments           Balance
                                                   -----------      ------------      -----------       -----------
                                                                                            
         Year ended December 31, 2002              $44,426,313       $27,349,995      $44,235,855       $27,540,453
                                                   ===========       ===========      ===========       ===========

         Year ended December 31, 2001              $35,575,573       $51,556,164      $42,970,581       $44,161,156
                                                   ===========       ===========      ===========       ===========



In the opinion of management,  those loans are on substantially  the same terms,
including interest rates and collateral requirements, as those prevailing at the
time for comparable transactions with unaffiliated persons.


                                      F-16





4. BANK PREMISES AND EQUIPMENT:
   ----------------------------

The following is a summary of bank premises and equipment:




                                                     Useful Life                            December 31,
                                        -----------------------------------          -----------------------------
                                                                                         2002              2001
                                                                                     -----------       -----------
                                                                                                
         Land                                -                                      $  7,362,814      $  7,104,759
         Buildings                      20 to 40 years                                50,560,723        49,885,954
         Furniture and equipment        3 to 10 years                                 26,347,819        27,249,965
         Leasehold improvements         Lesser of lease term or 5 to 15 years          4,385,288         4,105,350
                                                                                     -----------       -----------

                                                                                      88,656,644        88,346,028

         Less- accumulated depreciation and amortization                             (48,051,243)      (46,333,597)
                                                                                     -----------       -----------

                                                                                     $40,605,401       $42,012,431
                                                                                     ===========       ===========



Depreciation  expense  for the years  ended  December  31,  2002,  2001 and 2000
amounted to $4,284,473, $3,755,878, and $3,700,474, respectively and is included
in the captions net occupancy  expense and equipment expense in the accompanying
consolidated statements of earnings.

The Company is lessor for portions of its banking premises.  Total rental income
for all leases included in net occupancy  expense is  approximately  $1,578,000,
$1,432,000  and  $1,387,000,  for the years ended  December 31, 2002,  2001, and
2000, respectively.



5. TIME DEPOSITS
   -------------

Time  deposits  of  $100,000  or more  totaled  approximately  $195,754,000  and
$196,905,000 at December 31, 2002 and 2001,  respectively.  Interest  expense on
these  deposits was  approximately  $11,559,000,  $10,163,000,  and  $10,022,000
during 2002, 2001, and 2000, respectively.

At December 31,  2002,  the  scheduled  maturities  of time  deposits  were,  as
follows:

     Year ending December 31,
     ------------------------
             2003                                    $466,285,411
             2004                                      42,007,875
             2005                                      12,232,334
             2006                                       2,222,764
             2007                                      10,878,020
                                                     ------------

                                                     $533,626,404

6. LINE OF CREDIT
   --------------

The Company has a line of credit with a nonaffiliated  bank under which it could
borrow up to  $25,000,000.  The line of credit is unsecured  and matures on June
30,  2003.  Bankshares  paid no fee to secure  the  unused  line of credit  and,
accordingly,  did not  estimate  a fair  value of the  unused  line of credit at
December 31, 2002 and 2001.  The line of credit  carries an interest rate of the
London Interbank Offering Rate plus 1.0%. There was no outstanding balance under
the line of credit as of December 31, 2002 and 2001.


                                      F-17





7. INCOME TAXES:
   -------------

The Company files a consolidated  federal income tax return.  Income tax expense
(benefit) is comprised of the following:




                                                                                Year Ended December 31,
                                                                   -----------------------------------------------
                                                                      2002              2001               2000
                                                                   -----------       -----------       -----------
                                                                                              
         Current federal income tax                                $14,280,038       $13,016,053       $12,966,837
         Deferred federal income tax expense (benefit)                 350,415          (188,982)         (304,240)
                                                                   -----------       -----------       -----------

                  Income tax expense                               $14,630,453       $12,827,071       $12,662,597
                                                                   ===========       ===========       ===========



Income  tax  expense,  as a  percentage  of pretax  earnings,  differs  from the
statutory federal income tax rate as follows:




                                                                           As a Percent of Pretax Earnings
                                                                ---------------------------------------------------
                                                                      2002             2001              2000
                                                                ---------------- ----------------  ----------------
                                                                                                
         Statutory federal income tax rate                            35.0 %          35.0 %             35.0 %
         Reductions in tax rate resulting from
             interest income exempt from
             federal income tax                                       (5.6)%          (5.2)%             (4.9)%
         Other                                                         0.7 %           0.6 %              0.8 %
                                                                      ----            ----               ----

         Effective income tax rate                                    30.1 %          30.4 %             30.9 %
                                                                      ====            ====               ====




                                      F-18





The  approximate  effects  of each  type of  difference  that  gave  rise to the
Company's deferred tax assets and liabilities at December 31, 2002 and 2001, are
as follows:




                                                                                       2002               2001
                                                                                   -----------        ------------
                                                                                                
     Deferred tax assets-
         Tax basis of loans in excess of financial statement basis                 $ 3,940,576        $  3,766,408
         Minimum liability in defined benefit plan                                     775,537                   -
         Recognized for financial reporting purposes but not
             for tax purposes-
                 Deferred compensation                                                 686,098             590,462
                 Write-downs and adjustments to other
                     real estate owned and repossessed assets                          133,000             112,000
         Other deferred tax assets                                                     343,527             258,448
                                                                                   -----------        ------------

                           Total deferred tax assets                                 5,878,738           4,727,318

         Deferred tax liabilities-
         Financial statement basis of fixed assets in excess of
             tax basis                                                               1,442,962           1,334,565
         Intangible asset amortization deductible for tax purposes,
             but not for financial reporting purposes                                  832,527                   -
         Recognized for financial reporting purposes but not
             for tax purposes:
                 Accretion on investment securities                                    437,660             385,191
                 Pension plan contributions                                            497,869             610,869
                 Net unrealized gain on investment securities
                      available-for-sale                                             6,908,875           2,219,581
         Other deferred tax liabilities                                                 71,334             225,429
                                                                                   -----------        ------------

                           Total deferred tax liabilities                           10,191,227           4,775,635
                                                                                   -----------        ------------

                      Net deferred tax liability                                   $(4,312,489)       $    (48,317)
                                                                                   ===========        ============




8. FAIR VALUE OF FINANCIAL INSTRUMENTS:
   ------------------------------------

The Company is required to disclose the  estimated  fair value of its  financial
instrument  assets  and  liabilities.  For the  Company,  as for most  financial
institutions,  substantially  all of its assets and  liabilities  are considered
financial instruments as defined.  Many of the Company's financial  instruments,
however,  lack an available  trading market as  characterized by a willing buyer
and willing seller engaging in an exchange transaction.


Estimated  fair  values  have  been  determined  by the  Company  using the best
available data, as generally provided in the Company's  regulatory reports,  and
an estimation  methodology suitable for each category of financial  instruments.
For those loans and deposits with floating  interest  rates, it is presumed that
estimated fair values generally approximate the carrying value.


                                      F-19





The estimated  fair values,  and carrying  values at December 31, 2002 and 2001,
were as follows:




                                                             2002                               2001
                                                -----------------------------      -------------------------------
                                                   Carrying         Estimated         Carrying         Estimated
                                                     Value         Fair Value           Value         Fair Value
                                                -------------    -------------     -------------     -------------
                                                                                         
         Cash and due from banks                 $108,436,645     $108,436,645      $112,150,214      $112,150,214
         Federal funds sold                        70,000,000       70,000,000        72,975,000        72,975,000
         Interest-bearing deposits in banks         2,324,425        2,324,425         1,374,285         1,374,285
         Investment securities                    772,256,413      783,668,780       721,693,695       729,588,999
         Net loans                                952,821,044      964,782,729       929,528,556       938,431,998
         Accrued interest receivable               15,360,833       15,360,833        17,636,608        17,636,608
         Deposits with stated maturities          541,031,072      544,575,352       575,069,375       580,467,556
         Deposits with no stated
             maturities                         1,170,531,144    1,170,531,144     1,110,093,223     1,110,093,223
         Securities sold under agreements
             to repurchase                         26,708,994       26,708,994        19,847,067        19,847,067
         Accrued interest payable                   2,150,309        2,150,309         3,475,555         3,475,555



Financial  instruments  actively  traded in a secondary  market have been valued
using  quoted  available  market  prices.   Financial  instruments  with  stated
maturities  have been valued using a present value  discounted  cash flow with a
discount rate  approximating  current market for similar assets and liabilities.
Financial  instrument  assets  with  variable  rates  and  financial  instrument
liabilities with no stated maturities have an estimated fair value equal to both
the amount payable on demand and the carrying  value.  Changes in assumptions or
estimation  methodologies  may have a material  effect on these  estimated  fair
values.

The  Company's  remaining  assets  and  liabilities,  which  are not  considered
financial  instruments,  have not been valued  differently  than  customary with
historical cost accounting.


There is no material  difference  between the carrying  value and the  estimated
fair value of the  Company's  contractual  off-balance-sheet  unfunded  lines of
credit,  loan  commitments  and letters of credit which are generally  priced at
market at the time of funding.

Reasonable comparability between financial institutions may not be likely due to
the wide range of permitted  valuation  techniques and numerous  estimates which
must be made  given the  absence  of active  secondary  markets  for many of the
financial  instruments.  This  lack  of  uniform  valuation  methodologies  also
introduces a greater degree of subjectivity to these estimated fair values.


9. COMMITMENTS AND CONTINGENCIES:
   ------------------------------

The  Company is  engaged  in legal  actions  arising  from the normal  course of
business.  In management's opinion, the Company has adequate legal defenses with
respect to these  actions,  and the  resolution  of these  matters  will have no
material  adverse effects upon the results of operations or financial  condition
of the Company.

The Company leases a portion of its bank premises and equipment  under operating
leases.  At  December  31,  2002,  future  minimum  lease  commitments  are  not
significant.


10. FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK:
   ---------------------------------------------------

The Company is a party to financial instruments with  off-balance-sheet  risk in
the normal  course of business  to meet the  financing  needs of its  customers.


                                      F-20





These financial  instruments  include  unfunded lines of credit,  commitments to
extend  credit and standby  letters of credit.  Those  instruments  involve,  to
varying  degrees,  elements  of credit and  interest  rate risk in excess of the
amount recognized in the consolidated balance sheets.

The  Company's  exposure  to credit loss in the event of  nonperformance  by the
other  party  to  the  financial   instrument  for  unfunded  lines  of  credit,
commitments to extend credit and standby letters of credit is represented by the
contractual  notional  amount of these  instruments.  The Company  uses the same
credit policies in making commitments and conditional obligations as it does for
on-balance-sheet instruments.

                                                             Contract or
                                                         Notional Amount at
                                                         December 31, 2002
                                                         -----------------
       Financial instruments whose contract amounts
          represent credit risk:
                Unfunded lines of credit                    $123,803,128
                Commitments to extend credit                  62,092,132
                Standby letters of credit                      6,067,787

Unfunded lines of credit and commitments to extend credit are agreements to lend
to a customer as long as there is no violation of any condition  established  in
the contract.  These commitments  generally have fixed expiration dates or other
termination  clauses  and  may  require  payment  of a fee.  Since  many  of the
commitments  are  expected  to  expire  without  being  drawn  upon,  the  total
commitment amounts do not necessarily  represent future cash  requirements.  The
Company evaluates each customer's  creditworthiness on a case-by-case basis. The
amount of collateral obtained, if deemed necessary by the Company upon extension
of credit,  is based on  management's  credit  evaluation  of the  counterparty.
Collateral held varies but may include accounts receivable, inventory, property,
plant, and equipment, and income-producing commercial properties.

Standby letters of credit are conditional  commitments  issued by the Company to
guarantee  the  performance  of a customer  to a third  party.  The credit  risk
involved in issuing  letters of credit is essentially  the same as that involved
in extending loan facilities to customers.  The average collateral value held on
letters of credit exceeds the contract amount.

The Company has no other  off-balance  sheet  arrangements or transactions  that
would expose the Company to liability  that is not  reflected on the face of the
financial statements.


11. CONCENTRATION OF CREDIT RISK:
   ------------------------------

The Company grants  commercial,  retail,  agriculture,  and residential loans to
customers primarily in North Central and West Texas.  Although the Company has a
diversified  loan portfolio,  a substantial  portion of its debtors'  ability to
honor their contracts is dependent upon this local economic sector.


12. PENSION AND PROFIT SHARING PLANS:
   ----------------------------------

The Company has a defined benefit pension plan covering substantially all of its
employees.  The benefits  are based on years of service and a percentage  of the
employee's  qualifying  compensation  during the final years of employment.  The
Company's  funding  policy is to  contribute  annually  the amount  necessary to
satisfy the Internal Revenue  Service's  funding  standards.  Contributions  are
intended to provide not only for benefits attributed to service to date but also
for those expected to be earned in the future.


                                      F-21





The following table provides a reconciliation of the plan's benefit  obligations
and fair value of plan  assets for the years ended  December  31, 2002 and 2001,
and a statement of the funded status as of December 31, 2002 and 2001:




                                                                                        2002              2001
                                                                                    ------------      ------------
                                                                                                
         Reconciliation of benefit obligations:
             Benefit obligation at January 1                                        $ 14,183,582      $ 11,885,661
             Service cost - benefits earned during the period                            994,630           847,620
             Interest cost on projected benefit obligation                               983,977           970,710
             Actuarial loss                                                               45,731         1,117,567
             Benefits paid                                                              (667,523)         (637,976)
                                                                                    ------------      ------------

             Benefit obligation at December 31                                        15,540,397        14,183,582
                                                                                    ------------      ------------

         Reconciliation of fair value of plan assets:
             Fair value of plan assets at January 1                                   12,631,250        12,864,027
             Actual return on plan assets                                             (1,031,005)         (337,724)
             Employer contributions                                                      726,989           742,923
             Benefits paid                                                              (667,523)         (637,976)
                                                                                    ------------      ------------

             Fair value of plan assets at December 31                                 11,659,711        12,631,250
                                                                                    ------------      ------------

         Funded status                                                              $ (3,880,686)     $ (1,552,332)
                                                                                    =============     =============

         Reconciliation of funded status to accrued pension (liability) asset:
             Funded status at December 31                                           $ (3,880,686)     $ (1,552,332)
             Unrecognized loss from past experience different than
                  that assumed and effects of changes in assumptions                   5,109,193         3,268,617
             Additional minimum liability recorded                                    (2,409,795)                -
             Unrecognized prior-service cost                                             193,975           211,935
             Other                                                                       (36,644)                -
                                                                                    ------------      ------------

         Accrued pension (liability) asset                                          $ (1,023,957)     $  1,928,220
                                                                                    ============      ============



The Company recorded an additional  minimum liability in the year ended December
31,  2002 to reflect the  underfunded  status of the plan.  The accrued  pension
liability at December 31, 2002 represents the difference  between the fair value
of plan assets and the accumulated benefit  obligation.  The accumulated benefit
obligation is the actuarial present value of benefits  attributed by the pension
benefit  formula to employee  service  rendered  prior to that date and based on
current and past compensation levels. The accumulated benefit obligation differs
from the projected  benefit  obligation in that it assumes no increase in future
compensation.  The  following  table details the  financial  statement  captions
affected by recording the minimum liability:




                                                                                         2002              2001
                                                                                     -----------        ----------
                                                                                                  
             Prepaid pension asset before adjustment                                 $ 1,385,838        $1,928,220
             Intangible asset recorded (included in other assets)                       (193,975)                -
             Minimum liability adjustment                                             (2,215,820)                -
                                                                                     -----------        ----------

             Accrued pension (liability) asset                                       $(1,023,957)       $1,928,220
                                                                                     ===========        ==========




                                      F-22





Net periodic pension cost for the years ended December 31, 2002, 2001, and 2000,
included:




                                                                                Year Ended December 31,
                                                                    ----------------------------------------------
                                                                       2002              2001              2000
                                                                    ----------        ----------        ----------
                                                                                               
         Service cost - benefits earned during the period           $  994,630        $  847,620        $  845,372
         Interest cost on projected benefit obligation                 983,977           970,710           816,583
         Expected return on plan assets                               (880,562)       (1,153,733)       (1,058,787)
         Amortization of unrecognized net loss                         116,722            -                 -
         Amortization of prior-service cost                             17,960            17,961            17,961
         Other                                                         (59,405)          (58,954)           58,779
                                                                    ----------        ----------        ----------

         Net periodic pension cost                                  $1,173,322        $  623,604        $  679,908
                                                                    ==========        ==========        ==========



The following  table sets forth the rates used in the actuarial  calculations of
the present value of benefit obligations and the rate of return on plan assets:




                                                                           2002             2001          2000
                                                                           ----             ----          ----
                                                                                                 
         Weighted average discount rate                                     6.9%            6.9%          7.5%
         Rate of increase in future compensation levels                       4%              4%            4%
         Expected long-term rate of return on assets                        6.5%            8.5%          8.5%



As of December 31, 2002 and 2001,  the fair value of the plan's assets  included
Company   common  stock   valued  at   approximately   $468,000  and   $297,000,
respectively.

The Company also provides a profit sharing plan, which covers  substantially all
full-time employees.  The profit sharing plan is a defined contribution plan and
allows  employees to contribute up to 5% of their base annual salary.  Employees
are fully vested to the extent of their contributions and become fully vested in
the Company's  contributions over a seven-year vesting period.  Costs related to
the  Company's  defined  contribution  plan  totaled  approximately  $2,681,000,
$1,858,000 and $1,874,000 in 2002, 2001 and 2000, respectively, and are included
in salaries and employee benefits in the accompanying consolidated statements of
earnings.  As of December 31, 2002 and 2001, the fair value of the plan's assets
included   Company  common  stock  valued  at   approximately   $14,323,000  and
$10,881,000, respectively.


13. DIVIDENDS FROM SUBSIDIARIES:
   -----------------------------

At  December  31,  2002,   approximately   $20,728,000  was  available  for  the
declaration  of dividends by the  Company's  subsidiary  banks without the prior
approval of regulatory agencies.


14. REGULATORY MATTERS:
   --------------------

The Company is subject to various regulatory capital  requirements  administered
by the federal banking  agencies.  Failure to meet minimum capital  requirements
can initiate certain mandatory, and possibly additional  discretionary,  actions
by regulators  that, if undertaken,  could have a direct  material effect on the
Company's  financial  statements.  Under  capital  adequacy  guidelines  and the
regulatory   framework  for  prompt  corrective  action,   each  of  Bankshares'
subsidiaries  must meet specific  capital  guidelines that involve  quantitative
measures of the subsidiaries' assets, liabilities, and certain off-balance-sheet
items as calculated under regulatory  accounting  practices.  The  subsidiaries'
capital amounts and classification are also subject to qualitative  judgments by
the regulators about components, risk weightings, and other factors.


                                      F-23





Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require  Bankshares and each of its subsidiaries to maintain minimum amounts and
ratios (set forth in the table below) of total and Tier I capital (as defined in
the regulations) to risk-weighted assets (as defined), and of Tier I capital (as
defined), to average assets (as defined). Management believes as of December 31,
2002 and 2001,  that  Bankshares and each of its  subsidiaries  meet all capital
adequacy requirements to which they are subject.

As of  December  31,  2002 and  2001,  the most  recent  notification  from each
respective  subsidiaries'  primary  regulator  categorized  each of  Bankshares'
subsidiaries  as  well-capitalized  under the  regulatory  framework  for prompt
corrective action. To be categorized as well capitalized,  the subsidiaries must
maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios
as set forth in the table.

There are no  conditions  or events  since  that  notification  that  management
believes  have  changed  the  institutions'  categories.   Bankshares'  and  its
significant subsidiaries' actual capital amounts and ratios are presented in the
table below:




                                                                                                 To Be Well
                                                                                              Capitalized Under
                                                                      For Capital             Prompt Corrective
                                               Actual              Adequacy Purposes:         Action Provisions:
                                      ----------------------    ----------------------     ----------------------
                                          Amount        Ratio       Amount       Ratio         Amount      Ratio
                                      -------------      ---    --------------   -----     --------------  ------
                                                                                         
As of December 31, 2002:
    Total Capital (to Risk-
          Weighted Assets):
      Consolidated                    $ 213,725,000      20%    =>$ 87,579,000   => 8%            N/A        N/A
      First National Bank of Abilene  $  68,874,000      17%    =>$ 32,153,000   => 8%     =>$ 40,191,000  => 10%
      San Angelo National Bank        $  16,039,000      12%    =>$ 10,816,000   => 8%     =>$ 13,520,000  => 10%
      Weatherford National Bank       $  19,758,000      18%    =>$  8,802,000   => 8%     =>$ 11,002,000  => 10%

    Tier I Capital (to Risk-
          Weighted Assets):
      Consolidated                    $ 202,507,000      18%    =>$ 43,790,000   => 4%            N/A          N/A
      First National Bank of Abilene  $  64,971,000      16%    =>$ 16,077,000   => 4%     =>$ 24,115,000  =>   6%
      San Angelo National Bank        $  14,703,000      11%    =>$  5,408,000   => 4%     =>$  8,112,000  =>   6%
      Weatherford National Bank       $  18,757,000      17%    =>$  4,401,000   => 4%     =>$  6,601,000  =>   6%

    Tier I Capital (to
          Average Assets):
      Consolidated                    $ 202,507,000      11%    =>$ 57,856,000   => 3%            N/A          N/A
      First National Bank of Abilene  $  64,971,000       9%    =>$ 20,626,000   => 3%     =>$ 34,377,000  =>   5%
      San Angelo National Bank        $  14,703,000       5%    =>$  8,410,000   => 3%     =>$ 14,016,000  =>   5%
      Weatherford National Bank       $  18,757,000      10%    =>$  5,884,000   => 3%     =>$  9,807,000  =>   5%




                                      F-24







                                                                                                 To Be Well
                                                                                              Capitalized Under
                                                                      For Capital             Prompt Corrective
                                               Actual              Adequacy Purposes:         Action Provisions:
                                      ----------------------    ----------------------     ----------------------
                                          Amount        Ratio       Amount       Ratio         Amount      Ratio
                                      -------------      ---    --------------   -----     --------------  ------
                                                                                         
As of December 31, 2001:
    Total Capital (to Risk-
          Weighted Assets):
      Consolidated                    $ 195,422,000      18%    =>$ 86,380,000   => 8%           N/A          N/A
      First National Bank of Abilene  $  65,676,000      17%    =>$ 31,594,000   => 8%     =>$ 39,492,000  => 10%
      San Angelo National Bank        $  27,945,000      20%    =>$ 10,925,000   => 8%     =>$ 13,656,000  => 10%
      Weatherford National Bank       $  18,931,000      18%    =>$  8,624,000   => 8%     =>$ 10,780,000  => 10%

    Tier I Capital (to Risk-
          Weighted Assets):
      Consolidated                    $ 184,820,000      17%    =>$ 43,190,000   => 4%           N/A           N/A
      First National Bank of Abilene  $  61,895,000      16%    =>$ 15,797,000   => 4%     =>$ 23,695,000  =>   6%
      San Angelo National Bank        $  26,672,000      20%    =>$  4,312,000   => 4%     =>$  8,194,000  =>   6%
      Weatherford National Bank       $  18,019,000      17%    =>$  5,462,000   => 4%     =>$  6,468,000  =>   6%

    Tier I Capital(to Average Assets):
      Consolidated                    $ 184,820,000      10%    =>$ 56,060,000   => 3%           N/A           N/A
      First National Bank of Abilene  $  61,895,000       9%    =>$ 19,728,000   => 3%     =>$ 32,880,000  =>   5%
      San Angelo National Bank        $  26,672,000       9%    =>$  8,800,000   => 3%     =>$ 14,667,000  =>   5%
      Weatherford National Bank       $  18,019,000       9%    =>$  5,788,000   => 3%     =>$  9,647,000  =>   5%



15. STOCK OPTION PLAN:
   -------------------

The Company has an  incentive  stock plan to provide for the granting of options
to senior  management  of the Company at prices not less than market at the date
of grant.  At December 31, 2002,  the Company had  allocated  740,690  shares of
stock for issuance  under the plan.  The plan provides that options  granted are
exercisable  after  two  years  from  date of grant  at a rate of 20% each  year
cumulatively  during the 10-year term of the option. An analysis of stock option
activity for the years ended December 31, 2002,  2001, and 2000, is presented in
the table and narrative below:




                                                  2002                      2001                    2000
                                          -------------------       -------------------      ------------------
                                                      Wtd. Avg.                 Wtd. Avg.               Wtd. Avg.
                                           Shares     Ex. Price      Shares    Ex. Price     Shares     Ex. Price
                                          -------      ------       -------      ------      -------      ------
                                                                                        
    Outstanding, beginning of year        150,057      $21.60       174,959      $20.51      137,354      $20.18
    Granted                                 2,000       30.50         3,700       29.82       60,597       20.80
    Exercised                             (30,949)      18.52       (24,480)      14.57      (10,809)      14.98
    Canceled                               (6,828)      23.48        (4,122)      24.95      (12,183)      24.02
                                          -------                   -------                  -------

    Outstanding, end of year              114,280      $22.47       150,057      $21.60      174,959      $20.51
                                          =======      ======       =======      ======      =======      ======

    Exercisable at end of year             57,825      $21.15        66,210      $18.94       70,872      $16.37
                                          =======      ======       =======      ======      =======      ======

    Weighted average fair value of
        options granted at date of issue         $6.06                     $6.13                      $4.44
                                                 =====                     =====                      =====




                                      F-25




The options  outstanding  at December 31, 2002,  have  exercise  prices  between
$14.90 and $30.50 with a weighted average remaining contractual life of 5 years.
Stock  options  have  been  adjusted  retroactively  for the  effects  of  stock
dividends and splits.

The Company accounts for this plan under APB 25 under which no compensation cost
has been recognized for options  granted.  The fair value of the options granted
in 2002,  2001 and 2000, was estimated using the  Black-Scholes  options pricing
model with the following weighted-average  assumptions:  risk-free interest rate
of 4.75%, 5.23% and 6.33% respectively;  expected dividend yield of 4.43%, 3.89%
and 5.18% respectively;  expected life of 6.0, 6.0 and 6.0 years,  respectively;
and expected volatility of 26.9%, 26.5% and 28.3%, respectively.


                                      F-26





16. CONDENSED FINANCIAL INFORMATION - PARENT COMPANY:
   --------------------------------------------------

Condensed Balance Sheets-December 31, 2002 and 2001
- ---------------------------------------------------




                                 ASSETS                                                 2002              2001
                                 ------                                             ------------      ------------
                                                                                                
      Cash in subsidiary bank                                                       $    903,319      $    579,686
      Interest-bearing deposits in subsidiary banks                                   22,212,064        13,796,338
                                                                                    ------------      ------------

               Total cash and cash equivalents                                        23,115,383        14,376,024

      Investment in subsidiaries, at equity                                          219,947,550       202,758,981
      Intangible assets                                                                  917,350           723,375
      Other assets                                                                       950,708           932,986
                                                                                    ------------      ------------

               Total assets                                                         $244,930,991      $218,791,366
                                                                                    ============      ============

                  LIABILITIES AND SHAREHOLDERS' EQUITY
                  ------------------------------------

      Total liabilities                                                             $  6,163,346      $  5,137,353
      Shareholders' equity:
         Common stock                                                                123,642,010       123,332,520
         Capital surplus                                                              58,087,687        57,824,061
         Retained earnings                                                            45,647,522        28,375,353
         Accumulated other comprehensive earnings                                     11,390,426         4,122,079
                                                                                    ------------      ------------

               Total shareholders' equity                                            238,767,645       213,654,013
                                                                                    ------------      ------------

               Total liabilities and shareholders' equity                           $244,930,991      $218,791,366
                                                                                    ============      ============




Condensed Statements of Earnings-
 For the Years Ended December 31, 2002, 2001, and 2000
 -----------------------------------------------------




                                                                       2002              2001              2000
                                                                   -----------       -----------       -----------
                                                                                             
      Income:
         Cash dividends from subsidiary banks                      $26,550,000      $ 25,500,000      $ 21,000,000
         Excess of earnings over dividends of
             subsidiary banks                                        8,479,939         4,582,993         7,383,516
         Gain on sale of investment securities
             available-for-sale                                              -                 -           530,097
         Other income                                                  944,911         1,092,375         1,325,613
                                                                   -----------       -----------       -----------

                                                                    35,974,850        31,175,368        30,239,226
                                                                   -----------       -----------       -----------
      Expenses:
         Salaries and employee benefits                              1,451,136         1,160,903         1,067,664
         Other operating expenses                                    1,142,832         1,015,184         1,288,508
                                                                   -----------       -----------       -----------

                                                                     2,593,968         2,176,087         2,356,172
                                                                   -----------       -----------       -----------

      Earnings before income taxes                                  33,380,882        28,999,281        27,883,054

         Income tax benefit                                            571,668           355,224           432,993
                                                                   -----------       -----------       -----------

      Net earnings                                                 $33,952,550       $29,354,505       $28,316,047
                                                                   ===========       ===========       ===========




                                      F-27





Condensed Statements of Cash Flows-
  For the Years Ended December 31, 2002, 2001, and 2000
  -----------------------------------------------------




                                                                       2002              2001              2000
                                                                   -----------       -----------       -----------
                                                                                              
      Cash flows from operating activities:
        Net earnings                                               $33,952,550       $29,354,505       $28,316,047
        Adjustments to reconcile net earnings to net
         cash provided by operating activities:
           Excess of earnings over
               dividends of subsidiary banks                        (8,479,939)       (4,582,993)       (7,383,516)
           Depreciation                                                 54,219            32,658            26,222
           Discount accretion, net of premium amortization                   -            (4,667)          (12,133)
           Amortization of excess of cost over fair value
               of assets acquired                                            -            55,576            55,576
           Gain on sale of securities                                        -                 -          (530,097)
           (Increase) decrease in other assets                        (215,435)          559,515          (178,092)
           (Decrease) increase in liabilities                       (1,041,688)          186,391           448,225
                                                                   -----------       -----------       -----------

                  Net cash provided by operating activities         24,269,707        25,600,985        20,742,232
                                                                   -----------       -----------       -----------

      Cash flows from investing activities:
        Purchases of bank premises and equipment                       (50,481)         (157,291)           (2,266)
        Activity in available-for-sale securities:
         Sales                                                               -                 -           530,097
         Maturities                                                          -        10,000,000                 -
         Purchases                                                           -                 -        (9,983,200)
        Cash payment for stock acquisition                                   -       (16,500,000)                -
                                                                   -----------       -----------       -----------

                  Net cash used in investing activities                (50,481)       (6,657,291)       (9,455,369)
                                                                   -----------       -----------       -----------

      Cash flows from financing activities:
        Proceeds of stock issuances                                    573,116           356,670           161,919
        Acquisition of treasury stock                                        -          (315,050)       (3,925,069)
        Cash dividends paid                                        (16,052,983)      (13,921,211)      (12,543,863)
                                                                   -----------       -----------       -----------

                      Net cash used in financing activities        (15,479,867)      (13,879,591)      (16,307,013)
                                                                   -----------       -----------       -----------

      Net increase (decrease) in cash and cash equivalents           8,739,359         5,064,103        (5,020,150)

      Cash and cash equivalents, beginning of year                  14,376,024         9,311,921        14,332,071
                                                                   -----------       -----------       -----------

      Cash and cash equivalents, end of year                       $23,115,383       $14,376,024       $ 9,311,921
                                                                   ===========       ===========       ===========




                                      F-28





17. BUSINESS COMBINATION:
   ----------------------

In July  2001,  the  Company  purchased  all of the  outstanding  stock  of City
Bancshares, Inc. ("City") and its subsidiary, City National Bank for $16,500,000
in cash.  The total  purchase  price exceeded the estimated fair market value of
net assets acquired by approximately $7,800,000, of which approximately $950,000
was assigned to an identifiable  intangible  asset with the balance  recorded by
the Company as goodwill. The identifiable intangible asset represents the future
benefit  associated  with the  acquisition  of the core  deposits of City and is
being  amortized  over seven  years  utilizing a method  that  approximates  the
expected attrition of the deposits.

The primary purpose of the acquisition was to expand the Company's  market share
in  areas  with  close  proximity  to  Dallas/Ft.  Worth,  Texas.  Factors  that
contributed   to  a  purchase  price   resulting  in  goodwill   include  City's
historically  stable record of earnings,  capable  management and its geographic
location, which complements the Company's existing service locations. Subsequent
to the acquisition,  the Company  liquidated the stock of City and City National
Bank is operating as a subsidiary  of the Company.  The results of operations of
City  National  Bank are  included in the  consolidated  earnings of the Company
commencing July 1, 2001.

The  following  is  a  condensed   consolidated  balance  sheet  disclosing  the
preliminary  estimated  fair  value  amounts  assigned  to the  major  asset and
liability captions at the acquisition date.

                                     ASSETS

         Cash and cash equivalents                            $    9,651,769
         Investment securities                                    29,717,834
         Loans, net                                               51,061,735
         Goodwill                                                  6,891,959
         Identifiable intangible asset                               946,073
         Other assets                                              1,465,727
                                                               -------------

         Total assets                                          $  99,735,097
                                                               =============

                      LIABILITIES AND SHAREHOLDER'S EQUITY

         Noninterest-bearing deposits                          $  11,949,766
         Interest-bearing deposits                                70,575,256
         Other liabilities                                           710,075
         Shareholders' equity                                     16,500,000
                                                               -------------

         Total liabilities and shareholder's equity            $  99,735,097
                                                               =============

Goodwill  recorded  in  the  acquisition  of  City  has  been  accounted  for in
accordance  with SFAS No. 142.  Accordingly,  goodwill  has not been  amortized,
rather  it has  been  tested  for  impairment.  The  goodwill  and  identifiable
intangible  asset  recorded are not  deductible for federal income tax purposes.
The  proforma  impact  of  City  is  insignificant  to the  Company's  financial
statements.

Cash flow information relative to the acquisition of City is, as follows:

         Fair value of assets acquired                         $   99,735,097
         Cash paid for the capital stock of City                   16,500,000
                                                               --------------

         Liabilities assumed                                   $   83,235,097
                                                               ==============


                                      F-29





18. CASH FLOW INFORMATION:
   -----------------------

Supplemental information on cash flows and noncash transactions is as follows:




                                                                                Year Ended December 31,
                                                                   ---------------------------------------------
                                                                       2002            2001             2000
                                                                   -----------       -----------     -----------
                                                                                            
     Supplemental cash flow information:
       Interest paid                                               $25,704,950       $46,243,602     $48,123,200
       Federal income taxes paid                                    14,682,343        13,227,101      13,227,192

     Schedule of noncash investing and financing activities:
       Assets acquired through foreclosure                             553,840           628,797         285,195
       Retirement of treasury stock                                          -         4,240,119               -




                                      F-30





                                                                   Exhibit 10.1
                                                                   ------------

                         DEFERRED COMPENSATION AGREEMENT
                         -------------------------------

     THIS AGREEMENT is made this 28th day of October, 1992, by and between FIRST
ABILENE  BANKSHARES,  INC., a Texas  corporation,  with its  principal  place of
business in Abilene, Taylor County, Texas, hereinafter called "Corporation," and
KENNETH T. MURPHY,  a resident of Abilene,  Taylor  County,  Texas,  hereinafter
called "Employee." RECITALS:

A. Employee has been a director of Corporation since its inception and has been
employed as its Chief Executive Officer since 1986.

B. Employee has managed Corporation in a capable and efficient manner resulting
in substantial profits to the Corporation and has acquired experience, knowledge
and contacts of considerable value to Corporation.

C.  Corporation  has been  satisfied  with  the  manner in  which  Employee  has
performed  his  duties as an  officer  and  desires  to offer an  inducement  to
Employee to remain in its employ  (subject,  however,  to the  discretion of the
Board of Directors of Corporation) by compensating him beyond his regular salary
for services which he has rendered or will hereafter render.

D.  Employee  is  willing  to  continue  in the  employ  of the  Corporation  in
accordance with the provisions of this Agreement.

     NOW THEREFORE,  in consideration  of the provisions  hereinafter set forth,
the parties agree as follows

     1. Continuation of Employment.  At the discretion of the Board of Directors
of Corporation,  Employee shall continue in the employ of the Corporation  until
December  31, 2002,  or until such later date as may be mutually  agreed upon by
the parties.

     2. Compensation.  The Corporation shall pay the Employee such salary as the
Board of Directors of Corporation may from time to time determine, together with
such  amount  of  deferred   compensation  payable  as  provided  in  provisions
hereinafter set forth,  unless  forfeited by the occurrence of any of the events
of forfeiture hereinafter set forth.

     3. Deferred  Compensation.  Commencing on the 1st day of January,  2003, or
the first day of the month following  Employee's  retirement,  whichever  occurs
later (except as hereinafter  qualified in paragraph 4 hereof),  the Corporation
shall  pay  the  following  deferred   compensation  (unless  forfeited  by  the
occurrence of any of the events of forfeiture hereinafter set forth in paragraph
5 below):

     a.   The  Corporation  shall pay to Employee  the sum of SIX  THOUSAND  TWO
          HUNDRED FIFTY DOLLARS ($6,250) per month for a period of 84 months. In
          the event of the death of Employee before all 84 monthly  installments
          are made, the unpaid balance will continue to be paid in  installments
          for the unexpired  portion of such 84-month  period to his  designated
          beneficiary  in  the  same  manner  as  set  forth  above.
     b.   If the  Employee's  employment  is  terminated  because  of  death  or
          disability  prior  to the  commencement  of the  payment  of  deferred
          compensation to Employee, the Corporation shall pay to the beneficiary
          designated by the Employee or to the Employee, as the case may be, SIX
          THOUSAND TWO HUNDRED FIFTY DOLLARS ($6,250) for a period of 84 months.

     For purposes of this Agreement,  the Employee shall be considered  disabled
on the date  the  Board of  Directors  determines  the  Employee,  because  of a
physical  or mental  disability,  will be unable to  perform  the  duties of his
customary  position of employment  for an  indefinite  period which the Board of
Directors considers will be of long continued duration.





     c.   If the designated  beneficiary  shall die before a total of 84 monthly
          installments  are made by the  Corporation,  the unpaid  balance  will
          continue to be paid in installments for the unexpired  portion of such
          84-month period to the estate of such designated beneficiary.

     d.   The  beneficiary  referred to in this  paragraph  may be designated or
          changed by Employee (without the consent of any prior  beneficiary) on
          the form provided by the  Corporation and delivered to the Corporation
          before his death. If no such beneficiary shall have been designated or
          if  no  designated   beneficiary  shall  survive  the  Employee,   the
          installment  payments  payable  hereunder  shall  be  payable  to  the
          Employee's estate.

     e.   During the period of deferred compensation, other employee benefits of
          the Corporation shall be provided to Employee at the sole election and
          determination of the Board of Directors of Corporation.

     4. Early Commencement of Deferred  Compensation.  If Employee's  employment
terminates  prior to his attaining age 65, but after he has attained age 62, for
any reason other than death or disability,  then  commencing on the first day of
the month  following  such  termination,  the  Corporation  shall  pay  deferred
compensation  in accordance  with the provisions of paragraph 3 above,  with the
exception  that  the  amount  of  deferred  compensation  shall  be  reduced  in
accordance with the following schedule:

                                                          Percent of Deferred
                                                          Compensation Called
                                                                for Under
                           Age of Employee                      Paragraph 3
                           ---------------                      -----------
                                 62                                  70%
                                 63                                  80%
                                 64                                  90%


     5. Forfeiture of Benefits and Payments.

     a.   No payment of deferred  compensation  shall be made to Employee if his
          employment  terminates  prior to his  attaining  age 62 for any reason
          other than death or disability.

     b.   No payment of any then unpaid  installments  of deferred  compensation
          shall be made, and all rights under the Agreement of the Employee, his
          designated  beneficiary,  executors  or  administrators,  or any other
          person to receive payments thereof shall be forfeited, if the Employee
          shall  engage in any  activity of conduct  which in the opinion of the
          Board is adverse to the best interest of the Corporation.

     6. Rights of  Employee  and Any  Beneficiary.  Nothing  contained,  in this
Agreement and no action taken pursuant to the provisions of this Agreement shall
create or be construed to create a trust of any kind or a fiduciary relationship
between the  Corporation  and the Employee,  his  designated  beneficiary or any
other person.  Any funds which may be set aside by the  Corporation  to meet its
obligations under this Agreement shall continue for all purposes to be a part of
the general funds of the  Corporation  and no persons other than the Corporation
shall by virtue of the  provisions of this  Agreement  have any interest in such
funds. To the extent that any person  acquires a right to receive  payments from
the Corporation  under this Agreement,  such rights shall be no greater than the
right of any unsecured general creditor of the Corporation. The Employee and any
beneficiary of the Employee shall have no vested,  secured or preferred interest
in any of the  Corporation's  assets,  but will only have a contractual right to
receive payments  provided for in this Agreement.  The right to receive payments
under this Agreement may not be anticipated,  commuted, transferred, assigned or
otherwise encumbered.  The rights of the Employee under this Agreement and/or of
any  beneficiary of the Employee shall be solely those of an unsecured  creditor
of the Corporation.

     7. Effect of Benefits. The benefits provided hereunder shall be in addition
to  Employee's  annual  salary as  determined  by the Board of  Directors of the
Corporation  and shall not affect the right of  Employee to  participate  in any
current  or  future   Corporation   retirement  plan  or  in  any   supplemental





compensation  arrangement which constitutes a part of the Corporation's  regular
compensation  structure.  Any deferred compensation payable under this Agreement
shall not be deemed salary or other compensation to the Employee for the purpose
of  computing  benefits  to which he may be entitled  under any pension  plan or
other arrangement of the Corporation for the benefit of its employees.

     Nothing contained herein shall be construed as conferring upon the Employee
the right to continue in the employ of the  Corporation  as an officer or in any
other capacity.

     8.  Reorganization.  The  Corporation  agrees  that it will  not  merge  or
consolidate  with any other  company or  organization,  or permit  its  business
activities  to be taken  over by any  other  organization  unless  and until the
succeeding or continuing  company or other  organization  shall expressly assume
all obligations and liabilities herein set forth.

     9.  Amendment.  This Agreement may be revoked or amended in hole or in part
only by a written instrument signed by both of the parties hereto.

     10.  Interpretation.  The Board of Directors of the Corporation  shall have
full power and authority to interpret,  construe and administer  this Agreement,
and the Board's  interpretation and construction thereof, and actions thereunder
shall be binding and  conclusive to all persons for all purposes.  No members of
the Board  shall be liable to any  person  for any  action  taken or  omitted in
connection with the  interpretation  and administration of this Agreement unless
attributable to his own willful misconduct or lack of good faith.

     11. Binding  Effect.  This Agreement shall be binding upon and inure to the
benefit of the Corporation,  its successors and assigns,  and the Employee,  his
designated   beneficiary,    heirs,   executors,    administrators   and   legal
representatives.

     IN WITNESS WHEREOF,  the parties have executed this Agreement as of the day
and year first above written.

                                                FIRST ABILENE BANKSHARES, INC.

ATTEST:

By:      /S/ SANDY LESTER             By:     /S/ CURTIS HARVEY
         ---------------------------          ---------------------------------
                  Secretary                           CURTIS HARVEY
                                                      Executive Vice President

                                                                 "CORPORATION"


                                              /S/ KENNETH T. MURPHY
                                              ---------------------------------
                                              KENNETH T. MURPHY

                                                                     "EMPLOYEE"





                                                                   Exhibit 10.2
                                                                   ------------

                         DEFERRED COMPENSATION AGREEMENT

     THIS AGREEMENT is made and restated this 28th day of December, 1995, by and
between FIRST FINANCIAL  BANKSHARES,  INC.  (formerly FIRST ABILENE  BANKSHARES,
INC.),  a Texas  corporation,  with its principal  place of business in Abilene,
Taylor County, Texas, hereinafter called "Corporation," and KENNETH T. MURPHY, a
resident of Abilene, Taylor County, Texas, hereinafter called "Employee."

                                    RECITALS:

A. On or about  October 28, 1992,  Corporation  and  Employee  entered into that
certain  Deferred  Compensation  Agreement  (the  "Compensation  Agreement")  in
recognition  of  the  capable  and  efficient  manner  in  which  Employee,   as
Corporation's  Chief Executive Officer,  has managed the business of Corporation
and as an  inducement  to  Employee  to  remain  in the  employ  of  Corporation
(subject, however, to the discretion of the Corporation's Board of Directors) by
compensating  Employee beyond his regular salary and other benefits for services
rendered or to be rendered to Corporation.

B. On or about  November  28,  1994,  Corporation,  as a further  inducement  to
Employee  to remain in the  employ of  Corporation,  did amend the  Compensation
Agreement so as to provide  assurance to Employee  that any change in control of
Corporation  which  may  result,  directly  or  indirectly,  in  termination  of
Employee's  employment  by  Corporation  (or any  successor  in  interest to the
Corporation) would not result in loss of, or any reduction in the amount of, the
deferred  compensation  which  Employee  would  otherwise be entitled to receive
under the Compensation Agreement.

C. Employee has continued to serve as a Director of Corporation and as its Chief
Executive Officer at all times since the date of the Compensation  Agreement and
has fulfilled all of his obligations thereunder as of the date hereof.

D. Corporation,  being satisfied with the manner in which Employee has continued
to  perform  his  duties and carry out his  responsibilities  as an officer  and
Director of  Corporation,  and as a further  inducement to Employee to remain in
the employ of Corporation,  desires to restate the  Compensation  Agreement,  as
heretofore  amended,  and to further amend said Agreement to provide an increase
of TWO THOUSAND FIVE HUNDRED  DOLLARS  ($2,500) per month to be paid to Employee
in the event he achieves the condition  for full payment under the  Compensation
Agreement.

     NOW,  THEREFORE,  in  consideration  of the premises and of the  provisions
hereinafter set forth, the parties agree as follows:

     1. Continuation of Employment.  At the discretion of the Board of Directors
of Corporation,  Employee shall continue in the employ of the Corporation  until
December  31, 2002,  or until such later date as may be mutually  agreed upon by
the parties.

     2. Compensation.  The Corporation shall pay the Employee such salary as the
Board of Directors of Corporation may from time to time determine, together with
such  amount  of  deferred   compensation  payable  as  provided  in  provisions
hereinafter set forth,  unless  forfeited by the occurrence of any of the events
of forfeiture hereinafter set forth.

     3. Deferred Compensation.

     a.   Subject to the  provisions of Paragraphs 4 and 5 below,  commencing on
          the 1st day of January,  2003, or the first day of the month following
          Employee's  retirement,  whichever occurs later, the Corporation shall
          pay to the Employee as deferred compensation the sum of EIGHT THOUSAND
          SEVEN  HUNDRED  FIFTY  DOLLARS  ($8,750)  per month for a period of 84
          months.





     b.   In  the  event  of  the  death  of  Employee  before  all  84  monthly
          installments  are made, the unpaid balance will continue to be paid in
          installments for the unexpired  portion of such 84-month period to his
          designated beneficiary in the same manner as set forth above.

     c.   If the  Employee's  employment  is  terminated  because  of  death  or
          disability  prior  to the  commencement  of the  payment  of  deferred
          compensation to Employee, the Corporation shall pay to the beneficiary
          designated by the Employee or to the Employee,  as the case may be, on
          the first day of the month following such termination,  EIGHT THOUSAND
          SEVEN HUNDRED FIFTY  DOLLARS  ($8,750) for a period of 84 months.  For
          purposes of this Agreement,  the Employee shall be considered disabled
          on the date the Board of Directors determines the Employee, because of
          a physical or mental disability,  will be unable to perform the duties
          of his customary position of employment for an indefinite period which
          the Board of Directors considers will be of long continued duration.

     d.   If the designated  beneficiary  shall die before a total of 84 monthly
          installments  are made by the  Corporation,  the unpaid  balance  will
          continue to be paid in installments for the unexpired  portion of such
          84-month period to the estate of such designated beneficiary.

     e.   The  beneficiary  referred to in this  paragraph  may be designated or
          changed by Employee (without the consent of any prior  beneficiary) on
          the form provided by the  Corporation and delivered to the Corporation
          before his death. If no such beneficiary shall have been designated or
          if  no  designated   beneficiary  shall  survive  the  Employee,   the
          installment  payments  payable  hereunder  shall  be  payable  to  the
          Employee's estate.

     f.   During the period of deferred compensation, other employee benefits of
          the Corporation shall be provided to Employee at the sole election and
          determination of the Board of Directors of Corporation.

     4. Early Commencement of Deferred Compensation.

     a.   No payment of deferred  compensation  shall be made to Employee if his
          employment  terminates  prior to his  attaining  age 62 for any reason
          other than death or disability.

     b.   Subject  to  the  provisions  of  Paragraph  5  below,  if  Employee's
          employment  terminates prior to his attaining age 65, but after he has
          attained age 62, for any reason other than death or  disability,  then
          commencing on the first day of the month  following such  termination,
          the Corporation shall pay deferred compensation in accordance with the
          provisions of Paragraph 3 above, with the exception that the amount of
          deferred  compensation payable shall be reduced for the term of payout
          in accordance with the following schedule:

              Age of Employee                         Percentage of Deferred
              at Termination                           Compensation Payable
              of Employment                             Under Paragraph 3
                   62                                          70%
                   63                                          80%
                   64                                          90%

     c.   Notwithstanding  the provisions of  Subparagraphs a. and b. above, but
          subject to the provisions of Paragraph 5 below, Employee shall, on the
          first  day  of the  month  following  termination  of  employment,  be
          entitled  to receive all of the  deferred  compensation  described  in
          Paragraph  3 above in the  event  (1) that  the  Corporation  shall be
          merged or consolidated with another corporation or other organization,
          or  (2)  that  all,  or  substantially  all,  of  the  assets  of  the
          Corporation  (including,  but  not  limited  to,  the  shares  of  the
          Corporation's   subsidiary   banks)   shall  be  acquired  by  another
          corporation or other  organization,  or (3) that majority ownership or
          control  of the  Corporation  shall be  otherwise  transferred  to, or
          acquired by, any one or more  persons,  firms or  corporations  as the





          result  of  a  single   transaction  or   closely-related   series  of
          transactions;   provided,  that  there  shall  be  excluded  from  the
          transactions   or   occurrences   described  in  (1)-(3)  any  merger,
          consolidation,  sale, transfer or other change in ownership or control
          of  the  Corporation  or  its  principal  assets  as a  result  of any
          reorganization of the Corporation and its subsidiaries effected by the
          Corporation itself.

     5. Forfeiture of Deferred Compensation. No payment of deferred compensation
shall  be made to  Employee,  and all  rights  under  this  Agreement  shall  be
forfeited,  if his employment shall be terminated by the Corporation as a result
of the Employee's  action or failure to act which in the opinion of the Board is
materially adverse to the best interest of the Corporation.

     6.  Rights of  Employee  and Any  Beneficiary.  Nothing  contained  in this
Agreement and no action taken pursuant to the provisions of this Agreement shall
create or be construed to create a trust of any kind or a fiduciary relationship
between the  Corporation  and the Employee,  his  designated  beneficiary or any
other person.  Any funds which may be set aside by the  Corporation  to meet its
obligations under this Agreement shall continue for all purposes to be a part of
the general funds of the  Corporation  and no persons other than the Corporation
shall by virtue of the  provisions of this  Agreement  have any interest in such
funds. To the extent that any person  acquires a right to receive  payments from
the Corporation  under this Agreement,  such rights shall be no greater than the
right of any unsecured general creditor of the Corporation. The Employee and any
beneficiary of the Employee shall have no vested,  secured or preferred interest
in any of the  Corporation's  assets,  but will only have a contractual right to
receive payments  provided for in this Agreement.  The right to receive payments
under this Agreement may not be anticipated,  commuted, transferred, assigned or
otherwise encumbered.  The rights of the Employee under this Agreement and/or of
any  beneficiary of the Employee shall be solely those of an unsecured  creditor
of the Corporation.

     7. Effect of Benefits. The benefits to be provided hereunder are future and
contingent,  and shall be in addition to Employee's  annual salary as determined
by the Board of Directors of the  Corporation.  This Agreement  shall not affect
the right of  Employee  to  participate  in any  current  or future  Corporation
retirement  plan  or  in  any  supplemental   compensation   arrangement   which
constitutes a part of the  Corporation's  regular  compensation  structure.  Any
deferred compensation payable under this Agreement shall not be deemed salary or
other  compensation  to the Employee  for the purpose of  computing  benefits to
which he may be entitled  under any  pension  plan or other  arrangement  of the
Corporation for the benefit of its employees.

     8. No Promise  of Future  Employment.  Nothing  contained  herein  shall be
construed as conferring upon the Employee the right to continue in the employ of
the Corporation as an officer or in any other capacity.

     9.  Reorganization.  The  Corporation  agrees  that it will  not  merge  or
consolidate  with any other  company or  organization,  or permit  its  business
activities  to be taken  over by any  other  organization  unless  and until the
succeeding or continuing  company or other  organization  shall expressly assume
all obligations and liabilities herein set forth.

     10. Amendment. This Agreement may be revoked or amended in whole or in part
only by a written instrument signed by both of the parties hereto.

     11.  Interpretation.  The Board of Directors of the Corporation  shall have
full power and authority to interpret,  construe and administer  this Agreement,
and the Board's  interpretation and construction thereof, and actions thereunder
shall be binding and  conclusive to all persons for all purposes.  No members of
the Board  shall be liable to any  person  for any  action  taken or  omitted in
connection with the  interpretation  and administration of this Agreement unless
attributable to his own willful misconduct or lack of good faith.

     12. Binding  Effect.  This Agreement shall be binding upon and inure to the
benefit of the Corporation,  its successors and assigns,  and the Employee,  his
designated   beneficiary,    heirs,   executors,    administrators   and   legal
representatives.

     IN WITNESS WHEREOF,  the parties have executed this Agreement as of the day
and year first above written.





ATTEST:                                      FIRST FINANCIAL BANKSHARES, INC.


By: /S/ SANDY LESTER                         By: /S/ CURTIS R. HARVEY
    ---------------------------                  ------------------------------
         SANDY LESTER                                 CURTIS R HARVEY
         Secretary                                    Executive Vice President

                                                                  "CORPORATION"


                                             By: /S/ KENNETH T. MURPHY
                                                 ------------------------------
                                                      KENNETH T. MURPHY

                                                                     "EMPLOYEE"





                                                                   Exhibit 10.3
                                                                   ------------

                           EXECUTIVE RECOGNITION PLAN

FIRST  FINANCIAL  BANKSHARES,   INC.,  a  Texas  corporation,   (the  "Company")
establishes  this Executive  Recognition  Plan (the "Plan")  effective April 23,
1996.

     1.       PURPOSE

          The  purpose  of the Plan is to enable the  Company  to  provide  some
          assurance in the form of economic  protection  to a limited  number of
          key executive  employees of the Company and its subsidiaries who might
          be most  vulnerable  to job loss in the event of a "Change in Control"
          of the Company.

     2.       DEFINITIONS

          In this Plan the following definitions shall apply:

          (a)  "Agreement"  shall  mean  an  Executive   Recognition   Agreement
               generally  in  the  form  of  Exhibit  "A"  attached  hereto  and
               incorporated herein by reference.
          (b)  "Change in  Control"  shall  have the same  meaning as defined in
               Section 1 of the Agreement.
          (c)  "Committee"  shall mean the Compensation  Committee  appointed by
               the Board of Directors of the Company.

     3.       ELIGIBILITY

          The  Committee  shall  select  those key  executive  employees  of the
          Company  and  its  subsidiaries  who  may  thereafter  be  offered  an
          Agreement by the Committee.

     4.        ADMINISTRATION

          The Committee shall:

          (a)  construe  and  interpret  the Plan;  (b) decide all  questions of
               eligibility; and
          (c)  determine the  compensation  provisions to be offered an eligible
               key executive employee under the terms of the Agreement.

     5.       BENEFITS

          The Committee  may offer an eligible key executive  employee a benefit
          payable  under  the  terms of the  Agreement  of not less  than  fifty
          percent (50%) nor more than two (2) times the  employee's  annual base
          salary  payable by the Company or a subsidiary  of the Company  during
          the  period  immediately   preceding  the  "Date  of  Termination"  as
          determined under the provisions of the Agreement following a Change in
          Control.

      6.       FUNDING

          The Company  shall have no  obligation to establish a trust or reserve
          fund for the payment of benefits under any Agreement accepted by a key
          executive employee of the Company or a subsidiary of the Company.





     7.       AMENDMENTS

          The  Company  shall have the sole right to alter,  amend or  terminate
          this Plan.  Notwithstanding the preceding  sentence,  no act altering,
          amending  or  terminating  this  Plan  shall  affect  the terms of any
          Agreement  theretofore  offered  to and  accepted  by a key  executive
          employee of the Company or a subsidiary of the Company.

     8.        MISCELLANEOUS

          This  Plan  shall  be  construed,  administered  and  governed  in all
          respects under applicable federal law, and to the extent not preempted
          by federal law, under the laws of the State of Texas. If any provision
          of this Plan shall be held by a court of competent  jurisdiction to be
          invalid  or  unenforceable,  the  remaining  provisions  hereof  shall
          continue in full effect.

     IN  WITNESS  WHEREOF,  this  Plan is  adopted  by  execution  hereof  to be
effective as of the date first above written.

ATTEST:                                     FIRST FINANCIAL BANKSHARES, INC.


                                            By:
- ---------------------------------              --------------------------------

                                            Name:
                                               --------------------------------

                                            Title:
                                               --------------------------------


                                                                      "COMPANY"



THE STATE OF TEXAS

COUNTY OF TAYLOR

This  instrument  was  acknowledged   before  me  on   ______________,   19____,
by___________________________,  ___________________________  of FIRST  FINANCIAL
BANKSHARES, INC., a Texas corporation, on behalf of said corporation.



- ---------------------------------
NOTARY PUBLIC, STATE OF TEXAS


My Commission Expires:
                       ---------------------


- ---------------------------------
Printed/Stamped Name of Notary





                                                                   Exhibit 10.4
                                                                   ------------

                         EXECUTIVE RECOGNITION AGREEMENT

     THIS  EXECUTIVE  RECOGNITION  AGREEMENT  (this  "Agreement")  between FIRST
FINANCIAL   BANKSHARES,   INC.,  a  Texas   corporation  (the  "Company"),   and
_____________________  (the  "Employee") is dated effective  __________________,
19____ (the "Effective Date").

                                   WITNESSETH:

     WHEREAS,  the Company  considers it essential to the best  interests of its
stockholders  to foster  the  continuous  employment  of key  executives  of the
Company; and
     WHEREAS, the Employee is a key executive of the Company; and
     WHEREAS, the parties recognize that, as is the case with many publicly-held
corporations,  the possibility of a "Change in Control" (as such term is defined
in Section 1 hereof) may exist and that such  possibility,  and the  uncertainty
and questions which it may raise among  management,  may result in the departure
or  distraction  of a key executive at a critical  time, and to the detriment of
the Company and its stockholders; and
     WHEREAS,  the Company  recognizes  that the Employee,  as a key  executive,
could suffer financial and professional detriments if a Change in Control of the
Company were to occur; and
     WHEREAS,  in order to  protect  the  Employee  in the  event of a Change in
Control of the Company,  the Company  agrees that the Employee shall receive the
benefits set forth in this Agreement in the event the Employee's employment with
the Company is terminated subsequent to a Change in Control of the Company under
the circumstances described below;
     NOW, THEREFORE, the parties hereby agree as follows:

     1. Employment in General; Change in Control. This Agreement does not affect
the  Employee's  employment   arrangements  with  the  Company  except  for  the
conditions  contained  herein  pertaining to a Change in Control of the Company.
Absent a Change in Control of the Company,  the Employee's  continued employment
with the  Company  shall at all  times be  subject  to the will of the  Board of
Directors of the Company. For purposes of this Agreement,  a "Change in Control"
of the  Company  shall be  deemed to have  occurred  at the time (a) a report on
Schedule 13D is filed with the  Securities and Exchange  Commission  pursuant to
Section 13(d) of the Securities  Exchange Act of 1934, as amended (the "Exchange
Act")  disclosing  that any Person (as  hereinafter  defined) is the  beneficial
owner (as such term is defined in Rule 13d-3 under the Exchange  Act),  directly
or indirectly of securities of the Company  representing more than fifty percent
(50%) of the combined voting power entitled to vote generally in the election of
directors of the then outstanding  securities of the Company;  or (b) any Person
shall  purchase  securities  pursuant  to a tender  offer or  exchange  offer to
acquire any common stock of the Company (or securities  convertible  into common
stock) for cash,  securities  or any other  consideration,  provided  that after
consummation  of the offer,  the person in question is the beneficial  owner (as
such  term is  defined  in Rule  13d-3  under the  Exchange  Act),  directly  or
indirectly,  of securities of the Company  representing  more than fifty percent
(50%) of the combined voting power entitled to vote generally in the election of
directors  of the  then  outstanding  securities  of  the  Company;  or (c)  the
stockholders   of  the  Company   shall   approve  a   reorganization,   merger,
consolidation,  recapitalization,  exchange  offer,  purchase of assets or other
transaction,  in each  case,  with  respect  to which the  persons  who were the
beneficial owners of the Company immediately prior to such a transaction do not,
immediately after consummation thereof, own more than fifty percent (50%) of the
combined voting power entitled to vote generally in the election of directors of
the reorganized,  merged,  recapitalized or resulting company's then outstanding
securities;  or (d) the  stockholders of the Company shall approve a liquidation
or  dissolution  of the  Company;  or (e) the  Company  shall sell or  otherwise
transfer (or one or more of its subsidiaries shall sell or otherwise  transfer),
in one or more related  transactions,  assets aggregating fifty percent (50%) or
more of the book value of the assets of the Company and its subsidiaries  (taken
as a whole).  For purposes of this  Agreement,  the term "Person" shall mean and
include any individual,  corporation,  partnership,  group, association or other
"person",  as such term is used in Sections 13(d) and 14(d) of the Exchange Act,
other than the Company, a wholly-owned subsidiary of the Company or any employee
benefit plan(s) sponsored by the Company or a subsidiary of the Company.

     2. Term of Agreement.  Unless  extended  pursuant to the provisions of this
Section 2, the term of this Agreement  shall be for the period  commencing as of
the Effective Date and continuing  thereafter until the earliest to occur of (a)





the  Employee's  death,  Disability  (as defined in  Subsection  3(i) hereof) or
Retirement (as defined in Subsection  3(ii) hereof),  (b) the termination of the
Employee's  employment  with the  Company  prior to a Change in  Control  of the
Company,  or (c)  the  second  anniversary  of  this  Agreement.  The  foregoing
notwithstanding,  if a Change in Control  of the  Company  shall  have  occurred
during the term of this Agreement, this Agreement shall continue in effect for a
period  of two (2) years  from the date of any such  Change  in  Control  of the
Company;  and further,  if a second Change in Control  occurs within a period of
two (2) years from the date of the first Change in Control, this Agreement shall
continue  in effect  for a period of two (2) years  from the date of the  second
Change in Control of the Company;  and if any benefit accrues and remains unpaid
at the time this Agreement would otherwise have terminated, this Agreement shall
remain in effect  until such  benefit is paid in full  solely for the purpose of
permitting the Employee to enforce the full payment of such benefit.

     3. Termination  Following Change in Control.  If a Change in Control of the
Company  occurs,  the  Employee  shall be entitled to the  benefits  provided in
Subsection  4(iii)  hereof upon the  subsequent  termination  of the  Employee's
employment  during the term of this  Agreement,  unless such  termination is (a)
because of the Employee's  death,  Disability or Retirement,  (b) by the Company
for Cause, or (c) by the Employee other than for Good Reason. The parties hereto
expressly acknowledge and agree that notwithstanding  anything contained in this
Agreement to the contrary,  the Employee is entitled to any and all benefits due
to the Employee as  determined  in  accordance  with the terms of the  Company's
benefit  plans  (without  reference  to  this  Agreement),   including,  without
limitation,  all qualified and nonqualified deferred compensation plans, and all
medical,  dental,  disability,  accident  and  insurance  plans,  then in effect
whether the  Employee is  terminated  by the Company for Cause or for other than
Cause, by the Employee for Good Reason or for other than Good Reason, because of
the Retirement, Disability or death of the Employee or for any other reason, and
the  benefits  provided in  Subsection  4(iii)  hereof  shall be  determined  in
accordance  with this  Agreement  without any impact,  impairment,  reduction or
other effect on the Employee's  rights or benefits  under such benefit  plan(s).
For purposes of this Agreement the following definitions shall apply:

          (i)  Disability.   Termination   by  the  Company  of  the  Employee's
               employment based on "Disability"  shall mean termination  because
               of the  Employee's  absence from his duties with the Company on a
               full-time basis for ninety (90)  consecutive  days as a result of
               the  Employee's  physical or mental  incapacity  due to injury or
               illness,   unless   within  thirty  (30)  days  after  Notice  of
               Termination  (as  hereinafter  defined) is given to the  Employee
               following  such absence the Employee  shall have  returned to the
               full-time performance of his duties.

          (ii) Retirement.   Termination  by  the  Employee  of  the  Employee's
               employment  based on  "Retirement"  shall mean  termination on or
               after the normal  retirement date established  under the terms of
               any  qualified  plan or plans of the Company in effect prior to a
               Change in Control.

          (iii)Cause.  Termination by the Company of the  Employee's  employment
               for "Cause" shall mean termination upon

               (A)  the  willful  and  continued  failure  by  the  Employee  to
                    substantially  perform his duties  with the  Company  (other
                    than any such failure resulting from the Employee's physical
                    or mental incapacity due to injury or illness) after written
                    demand  for  substantial  performance  is  delivered  to the
                    Employee  by  the   Company,   which   demand   specifically
                    identifies   the  manner  in  which  the  Employee  has  not
                    substantially performed his duties, or

               (B)  the  willful  engaging by the  Employee in conduct  which is
                    demonstrably   injurious  to  the  Company,   monetarily  or
                    otherwise. For purposes of this Subsection (iii), no act, or
                    failure  to act,  on the  Employee's  part  shall be  deemed
                    "willful"  unless  done,  or  omitted  to be  done,  by  the
                    Employee  in bad faith and without  "reasonable  belief" (as
                    hereinafter  defined) that his action or omission was in, or
                    not  opposed  to, the best  interests  of the  Company.  The
                    phrase  "reasonable  belief"  shall mean the  belief  that a
                    reasonable  and  prudent  man would  have had in the same or
                    similar  circumstances  as to the act or failure to act. Any
                    act, or failure to act, based upon authority  given pursuant
                    to a resolution  duly adopted by the Board or based upon the
                    advice of  counsel  for the  Company  shall be  conclusively





                    presumed to be done,  or omitted to be done, by the Employee
                    in good faith,  and in the best  interests  of the  Company.
                    Notwithstanding  the  foregoing  the  Employee  shall not be
                    deemed to have been  terminated  for Cause  unless and until
                    there shall have been  delivered to the Employee a copy of a
                    resolution duly adopted by the affirmative  vote of not less
                    than a majority of the entire  membership  of the Board at a
                    meeting  of  the  Board  called  for  such  purpose   (after
                    reasonable  notice  to  you  and  an  opportunity  for  you,
                    together with your  counsel,  to be heard before the Board),
                    finding  that in the good  faith  opinion  of the  Board the
                    Employee was guilty of the conduct set forth above in (A) or
                    (B) of this Subsection  (iii) and specifying the particulars
                    thereof in detail.

          (iv)    Good Reason. The Employee shall be entitled to terminate his
                  employment for Good Reason. Termination by the Employee of his
                  employment for "Good Reason" shall mean termination based on:

               (A)  a  determination  by the  Employee,  made in good  faith and
                    based on the Employee's  reasonable  belief,  that there has
                    been a materially  adverse  change in his status or position
                    as  an  executive  officer  of  the  Company  as  in  effect
                    immediately  prior  to the  Change  in  Control,  including,
                    without  limitation,  any material  change in the Employee's
                    status  or  position  as a  result  of a  diminution  in the
                    Employee's duties or  responsibilities  or the assignment to
                    the  Employee  of any duties or  responsibilities  which are
                    inconsistent with such status or position(s), or any removal
                    of the Employee  from or any failure to reappoint or reelect
                    the Employee to such position(s)  (except in connection with
                    the  termination  of the  Employee's  employment  for Cause,
                    Disability or  Retirement  or as a result of the  Employee's
                    death or by the Employee  other than for Good  Reason).  The
                    phrase  "reasonable  belief"  shall mean the  belief  that a
                    reasonable  and  prudent  man would  have had in the same or
                    similar   circumstances  as  to  the  change  in  status  or
                    position;

               (B)  a  reduction  by the Company in the  Employee's  annual base
                    salary in effect immediately prior to the Change in Control

               (C)  the relocation of the Employee's principal office outside of
                    the city or  metropolitan  area in  which  the  Employee  is
                    residing  at  the  time  of any  Change  in  Control  of the
                    Company;

               (D)  the  failure by the  Company to  continue in effect any Plan
                    (as hereinafter defined) in which the Employee  participates
                    at the time of the  Change in  Control  of the  Company  (or
                    Plans  providing  the Employee  with at least  substantially
                    similar  benefits)  other  than as a  result  of the  normal
                    expiration of any such Plan in accordance  with its terms as
                    in effect at the time of the Change in Control. For purposes
                    of this Agreement,  "Plan" shall mean any compensation  plan
                    such as an incentive,  stock option or restricted stock plan
                    or any benefit  plan,  including,  without  limitation,  all
                    qualified and nonqualified  deferred compensation plans; all
                    medical,  dental,  disability,  accident and life  insurance
                    plans;  and any  relocation  plan  or  policy  or any  other
                    material plan,  program or policy of the Company intended to
                    benefit employees;

               (E)  the  failure  by the  Company  to  provide  and  credit  the
                    Employee  with the number of paid vacation days to which the
                    Employee is then entitled in  accordance  with the Company's
                    normal vacation policy as in effect immediately prior to the
                    Change in Control;

               (F)  the failure by the Company to obtain from any  Successor (as
                    hereinafter   defined)   the   assent   to  this   Agreement
                    contemplated by Section 5 hereof; or

               (G)  any purported  termination  by the Company of the Employee's
                    employment  which is not  effected  pursuant  to a Notice of
                    Termination  satisfying the  requirements  of Subsection (v)
                    below (and, if applicable,  Subsection (iii) above); and for
                    purposes of this  Agreement,  no such purported  termination
                    shall be effective.





          (v)  Notice  of   Termination.   Any  purported   termination  of  the
               Employee's employment by the Company or by the Employee following
               a Change in  Control  of the  Company  shall be  communicated  by
               written  Notice  of  Termination  to the  other  party  hereto in
               accordance with Section 9 hereof. For purposes of this Agreement,
               a  "Notice  of  Termination"  shall  mean a  notice  which  shall
               indicate the  specific  termination  provision in this  Agreement
               relied  upon and,  if the  termination  provision  is  claimed to
               relieve  the  Company  of  its  obligation  to pay  the  benefits
               provided  by this  Agreement,  the  notice  shall  set  forth  in
               reasonable detail the facts and circumstances  claimed to provide
               a basis for the denial of the payment of the benefits provided by
               this Agreement.

          (vi) Date of Termination.  "Date of Termination" following a Change in
               Control shall mean

               (A)  if  the  Employee's  employment  is  to  be  terminated  for
                    Disability,  thirty (30) days after Notice of Termination is
                    given (provided that the Employee shall not have returned to
                    the  performance  of his duties on a full-time  basis during
                    such thirty (30) day period),

               (B)  if the  Employee's  employment  is to be  terminated  by the
                    Company for Cause or by the Employee  for Good  Reason,  the
                    date specified in the Notice of Termination, or

               (C)  if the  Employee's  employment  is to be  terminated  by the
                    Company for any reason other than Cause,  the date specified
                    in the Notice of  Termination,  which in no event shall be a
                    date  earlier than sixty (60) days after the date on which a
                    Notice of Termination  is given,  unless an earlier date has
                    been expressly agreed to by the Employee in writing.

          4.   Compensation Upon Termination; Other Agreements.

          (i)  If the Employee's  employment  shall be terminated for Disability
               following a Change in Control of the Company,  the Company  shall
               pay the Employee's  salary through the Date of Termination at the
               rate in effect just prior to the time a Notice of  Termination is
               given plus any benefits or awards under any Plans which  pursuant
               to the terms of any Plans have been earned or become payable, but
               which have not been paid to the  Employee.  Thereafter,  benefits
               shall be determined in accordance with the Plans then in effect.

          (ii) If the  Employee's  employment  shall  be  terminated  for  Cause
               following a Change in Control of the Company,  the Company  shall
               pay the Employee's  salary through the Date of Termination at the
               rate in effect just prior to the time a Notice of  Termination is
               given plus any  benefits or awards  (including  both the cash and
               stock  components)  which pursuant to the terms of any Plans have
               been earned or become  payable,  but which have not yet been paid
               to the  Employee.  Thereupon  the  Company  shall have no further
               obligations to the Employee under this Agreement.

          (iii)Subject to Section 7 hereof,  if, within  twenty-four (24) months
               following a Change in Control of the Company,  employment  by the
               Company  shall be terminated by the Company other than for Cause,
               death,  Disability or  Retirement,  or shall be terminated by the
               Employee for Good Reason,  then the Company  shall pay or provide
               to the Employee, without regard to any contrary provisions of any
               Plan, the following:

               (A)  ___________  percent (____ %) of the Employee's  annual base
                    salary payable by the Company immediately preceding the Date
                    of Termination;

               (B)  for a period of two (2) years after the Date of Termination,
                    continuation of all insured and self-insured  medical,  life
                    insurance and disability benefit Plans in which the Employee
                    participated  immediately  prior to the Date of Termination,
                    at no cost to the Employee. In the event that the Employee's
                    participation  in any such Plan is barred,  the Company,  at
                    its sole cost and expense,  shall arrange to have issued for
                    the benefit of the Employee and his  dependents,  individual
                    policies  of  insurance  providing  benefits   substantially
                    similar (on an after tax basis) to those which the  Employee
                    otherwise  would have been  entitled  to receive  under such





                    Plans  pursuant  to  this  Subsection   (iii)  or,  if  such
                    insurance  is not  available  at a  reasonable  cost  to the
                    Company,  the Company shall  otherwise  provide you and your
                    dependents with equivalent benefits (on an after tax basis);
                    and

               (C)  a lump sum payment of Employee's accrued vacation pay.

          (iv) The amount of any payment  provided  for in this  Section 4 shall
               not be  reduced,  offset or subject to recovery by the Company by
               reason of any  compensation  earned by the Employee as the result
               of employment by another  employer after the Date of Termination,
               or otherwise.

          5.       Successors; Binding Agreement.

          (i)  The  Company  will  seek,  by  written  request at least five (5)
               business days prior to the time a Person  becomes a Successor (as
               hereinafter   defined),   to  have  such  Person  assent  to  the
               fulfillment of the Company's  obligations  under this  Agreement.
               Failure of such Person to furnish such assent by the later of (A)
               three (3) business  days prior to the time such Person  becomes a
               Successor or (B) two (2) business days after such Person receives
               a written  request to so assent shall  constitute Good Reason for
               termination  by the  Employee  of his  employment  if a Change in
               Control of the Company  occurs or has  occurred.  For purposes of
               this Agreement,  "Successor"  shall mean any Person that succeeds
               to, or has the practical  ability to control (either  immediately
               or with the passage of time), the Company's business directly, by
               merger  or  consolidation,  or  indirectly,  by  purchase  of the
               Company's Voting Securities or otherwise.

          (ii) This  Agreement  shall inure to the benefit of and be enforceable
               by the Employee's personal or legal  representatives,  executors,
               administrators,   heirs,  distributees,   and  legatees.  If  the
               Employee  should die while any amount  would  still be payable to
               him  hereunder if the Employee  had  continued to live,  all such
               amounts,  unless  otherwise  provided  herein,  shall  be paid in
               accordance  with the terms of this  Agreement  to the  Employee's
               legatee or other  designee or, if there is no such  designee,  to
               the Employee's estate.

          (iii)For purposes of this  Agreement,  the "Company" shall include any
               corporation  or other entity which is the surviving or continuing
               entity  in  respect  of any  merger,  consolidation  or  form  of
               business combination in which the Company ceases to exist.

     6. Fees and  Expenses.  The Company  shall  reimburse  the Employee for all
reasonable legal fees and related expenses,  if any, incurred by the Employee in
the successful enforcement of any right or benefit provided by this Agreement.

     7. Taxes.

          (i)  All payments to be made to the Employee under this Agreement will
               be subject to required  withholding  of federal,  state and local
               income and employment taxes.

          (ii) Notwithstanding anything in the foregoing to the contrary, if any
               of the payments provided for in this Agreement, together with any
               other  payments  which the Employee has the right to receive from
               the  Company  or  any  corporation   which  is  a  member  of  an
               "affiliated group" (as defined in Section 1504(a) of the Internal
               Revenue  Code of 1986,  as amended from time to time (the "Code")
               without  regard  to  Section  1504(b)  of the  Code) of which the
               Company is a member,  would constitute a "parachute  payment" (as
               defined in Section 280G(b)(2) of the Code), the payments pursuant
               to this Agreement  shall be reduced to the largest amount as will
               result in no portion of such payments being subject to the excise
               tax imposed by Section 4999 of the Code; provided,  however, that
               the  determination  as to whether any  reduction  in the payments
               under  this  Agreement   pursuant  to  this  Subsection  (ii)  is
               necessary  shall be made by the Employee in good faith,  and such
               determination shall be conclusive and binding on the Company with
               respect  to  its  treatment  of the  payment  for  tax  reporting
               purposes and, provided further that the Employee may determine in
               his discretion what payment or payments provided for herein shall
               be reduced.





     8. Survival.  The respective  obligations of, and benefits afforded to, the
Company  and the  Employee as provided in Sections 4, 5, 6, 7, 11 and 15 of this
Agreement shall survive termination of this Agreement.

     9.  Notice.  For  purposes  of  this  Agreement,   notices  and  all  other
communications  provided for in the  Agreement  shall be in writing and shall be
deemed to have been duly given when  delivered  or when mailed by United  States
registered mail,  return receipt  requested,  postage prepaid to the address set
forth below:

         Employee Address: _________________________


         Company Address:  _________________________


provided  that all notices to the Company  shall be directed to the attention of
an  executive  officer of the Company  other than  Employee,  with a copy to the
Secretary  of the  Company,  or to such other  address as either  party may have
furnished to the other in writing in accordance herewith,  except that notice of
change of address shall be effective only upon receipt.

     10. Employment with Subsidiaries.  Employment with the Company for purposes
of this Agreement includes  employment with any corporation in which the Company
has a direct or indirect  ownership  interest of fifty  percent (50%) or more of
the total combined voting power of all classes of stock in such corporation.

     11.  Confidential  Information.  The  Employee  shall  hold in a  fiduciary
capacity for the benefit of the Company all secret or confidential  information,
knowledge or data  relating to the Company or any of its  affiliated  companies,
and their respective businesses,  which shall have been obtained by the Employee
during  the  Employee's  employment  by the  Company  or  any of its  affiliated
companies and which shall not be or become public  knowledge (other than by acts
by the Employee or his  representatives  in violation of this Agreement).  After
termination of the Employee's  employment  with the Company,  the Employee shall
not,  without the prior written  consent of the Company,  communicate or divulge
any such  information,  knowledge  or data to anyone  other than the Company and
those  designated  by  it.  In no  event  shall  an  asserted  violation  of the
provisions of this Section 11  constitute a basis for  deferring or  withholding
any amounts otherwise payable to the Employee under this Agreement.

     12.  Miscellaneous;  Governing  Law. No provision of this  Agreement may be
amended,  waived or  discharged  following  a Change in Control  of the  Company
unless such amendment, waiver or discharge is agreed to in writing and signed by
all of the parties  affected  thereby.  No waiver by either party at any time of
any breach by the other party hereto of, or  compliance  with,  any condition or
provision of this  Agreement to be performed by such other party shall be deemed
to be a waiver of similar or dissimilar  provisions or conditions at the same or
at any prior or  subsequent  time. No  agreements  or  representations,  oral or
otherwise,  express or implied,  with respect to the subject  matter hereof have
been made by either party which are not expressly  set forth in this  Agreement.
The validity,  interpretation,  construction  and  performance of this Agreement
shall be governed by the laws of the State of Texas.

     13.  Severability.  The invalidity or  unenforceability of any provision of
this  Agreement  shall not affect the  validity or  enforceability  of any other
provision of this Agreement, which shall remain in full force and effect.

     14.  Headings.  The  headings of Sections of this  Agreement  are  included
solely  for  convenience  of  reference  and shall not  control  the  meaning or
interpretation of any of the provisions of this Agreement.

     15. Arbitration.  Any dispute or controversy arising under or in connection
with this  Agreement  shall be settled by  arbitration,  conducted by a panel of
three arbitrators in a location selected by the Employee within fifty (50) miles
from the location of his job with the Company,  in accordance  with the rules of
the American Arbitration  Association then in effect. Judgment may be entered on
the arbitrators' award in any court having jurisdiction; provided, however, that
the Employee  shall be entitled to seek specific  performance of his right to be





paid  until the Date of  Termination  during  the  pendency  of any  dispute  or
controversy arising under or in connection with this Agreement.

     16. Counterparts.  This Agreement may be executed in several  counterparts,
each of which shall be deemed to be an original but all of which  together  will
constitute one and the same instrument.

     IN WITNESS  WHEREOF,  the  undersigned  have executed this  Agreement to be
effective as of the date first written above.



                                             FIRST FINANCIAL BANKSHARES, INC.


                                             By:
                                                -------------------------------

                                             Name:
                                                -------------------------------

                                             Title:
                                                -------------------------------


                                                                      "Company"


ACCEPTED AND AGREED TO
THIS ______ DAY OF                  19      .
                   -----------------  ------



                                             By:
                                                -------------------------------

                                             Name:
                                                -------------------------------


                                                                     "Employee"





                                                                   Exhibit 10.7
                                                                   ------------

                              CONSULTING AGREEMENT

     This Consulting  Agreement (the "Agreement") is made and entered into as of
the 1st day of  January,  2003 (the  "Effective  Date"),  by and  between  FIRST
FINANCIAL BANKSHARES, INC. (the "Company"), and KENNETH T. MURPHY ("Murphy").

                                   WITNESSETH:

     WHEREAS,  following December 31, 2002, Murphy will no longer be an employee
of the Company; and

     WHEREAS, the Company recognizes the experience,  leadership,  knowledge and
relationships of Murphy are of great value to the Company and its  Shareholders;
and

     WHEREAS,  the Company desires to retain  Murphy's  services as a consultant
to: (i)  participate  in the  identification  and  evaluation  of prospects  for
acquisition  or merger with the Company or a  subsidiary  of the  Company;  (ii)
negotiate  with  potential  sellers and recommend  terms and  conditions of such
transaction(s);  (iii) meet at least once  annually with the boards of directors
of each of the Company's  subsidiary banking institutions and discuss any issues
as to matters  involving  the Company;  and (iv) be  accessible to the executive
management  of the  Company  for  advice  as to  opportunities  for  growth  and
expansion,  to review planning  decisions,  to build  relationships  and develop
strategies  which are intended to enhance the business  interests of the Company
for the benefit of its Shareholders (the "Services"); and

     WHEREAS,  Murphy is willing to provide the Services to the Company,  and by
doing so Murphy may have to forego other employment or consulting opportunities;
and

     WHEREAS,  the parties  desire to enter into this  Agreement  in a spirit of
mutual respect,  congeniality,  and a desire to work together in harmony for the
continued success of the Company;

     NOW, THEREFORE,  for and in consideration of the premises and of the mutual
representations,  warranties,  covenants and agreements contained herein, and of
other good and valuable consideration,  the receipt and sufficiency of which are
hereby  acknowledged,   and  upon  the  terms  and  subject  to  the  conditions
hereinafter set forth, the parties,  intending to be legally bound, hereby agree
as follows:

          1. Duties and Term of Consultancy.  The Company hereby engages Murphy,
     and Murphy  hereby  accepts  engagement,  as a  consultant  to provide  the
     Services as reasonably requested by the Company. The term of this Agreement
     shall  commence on the  Effective  Date and continue for a period of twelve
     (12) months ending on December 31, 2003.

          2. Commitment of Time. Murphy shall be reasonably available during the
     term of this  Agreement to provide the Services as requested by the Company
     and shall devote a reasonable amount of time in carrying out the Services.

          3. Means to Perform  Services.  Murphy shall be provided the necessary
     means  for  the  performance  of the  Services,  including  an  office  and
     secretarial  support, a Company  automobile,  use of the Company's aircraft
     for travel  related to the provision of the Services,  use of membership in
     Abilene Country Club, and  membership(s) in appropriate  state and national
     banking organizations as determined by the Company.

          4.  Compensation  for  Services.  As  compensation  for  the  Services
     rendered  under  this  Agreement,  the  Company  shall pay  Murphy a fee of
     $14,583.33  per  month,  and  shall  reimburse  Murphy  for his  reasonable
     business expenses incurred in the provision of the Services.

          5.  Termination.  Neither  party hereto may terminate  this  Agreement
     without cause upon thirty (30) days written  notice to the other party.  In
     the event of termination of this Agreement  prior to December 31, 2003, the





     Company shall pay Murphy the amount earned through the date of termination.
     This Agreement and the  obligations  of the Company shall  terminate in the
     event of the death of Murphy as of the date of death.


          IN WITNESS  WHEREOF,  the parties hereto have signed this Agreement to
     take effect as of January 1, 2003.


                                             FIRST FINANCIAL BANKSHARES, INC.



                                             By:      /S/ F. SCOTT DUESER
                                                     --------------------------
                                             Name:    F. Scott Dueser
                                                     --------------------------
                                             Title:   Chief Executive Officer
                                                     --------------------------

                                                                      "Company"




                                             /S/ KENNETH T. MURPHY
                                             ----------------------------------
                                             KENNETH T. MURPHY

                                                                       "Murphy"





                                                                   Exhibit 21.1
                                                                   ------------
                           SUBSIDIARIES OF REGISTRANT



                                                                                          Percentage of Voting
              Name of Subsidiary                      Place of Organization                 Securities Owned
              ------------------                      ---------------------                 ----------------
                                                                                              
First Financial Bankshares of Delaware, Inc.                 Delaware                               100%
First Financial Investments, Inc.                             Texas                                 100%
First National Bank of Abilene*                               Texas                                 100%**
Abilene, Texas
Hereford State Bank                                           Texas                                 100%**
Hereford, Texas
First National Bank, Sweetwater*                              Texas                                 100%**
Sweetwater, Texas
Eastland National Bank*                                       Texas                                 100%**
Eastland, Texas
First Financial Bank, National Association*                   Texas                                 100%**
Cleburne, Texas
Stephenville Bank & Trust Co.                                 Texas                                 100%**
Stephenville, Texas
San Angelo National Bank*                                     Texas                                 100%**
San Angelo, Texas
Weatherford National Bank*                                    Texas                                 100%**
Weatherford, Texas
First Financial Bank, National Association*                   Texas                                 100%**
Southlake, Texas
City National Bank*                                           Texas                                 100%**
Mineral Wells, Texas

*Federal charter.
**By First Financial Bankshares of Delaware, Inc.



     All subsidiaries (other than First Financial Investments, Inc. which, as of
December  31,  2001,  had  not  yet  begun   operations)  are  included  in  the
consolidated financial statements.





                                                                   Exhibit 99.1
                                                                   ------------

                                Certification of
                           Chief Executive Officer of
                        First Financial Bankshares, Inc.

This certification is provided pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002 and accompanies the quarterly  report on Form 10-K (the "Form 10-K") for
the year ended  December  31,  2002 of First  Financial  Bankshares,  Inc.  (the
"Issuer").

I, F. Scott  Dueser,  the President  and Chief  Executive  Officer of the Issuer
certify that:

     (i)  the Form 10-K fully complies with the requirements of section 13(a) or
          section 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a)
          or 78o(d)); and

     (ii)the  information  contained  in the Form 10-K fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Issuer.

Date:    March 10, 2003

                                   /S/ F. SCOTT DUESER
                                  --------------------------------------------
                                  Name:  F. Scott Dueser
                                  Title:  President and Chief Executive Officer

Subscribed and sworn to before me this 10th day of March, 2003.


- --------------------------------------------
Name:
       -------------------------------------
Title:  Notary Public

My commission expires:


- --------------------------------------------





                                                                   Exhibit 99.2
                                                                   ------------


                                Certification of
                           Chief Financial Officer of
                        First Financial Bankshares, Inc.

This certification is provided pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002 and accompanies the quarterly  report on Form 10-K (the "Form 10-K") for
the year ended  December  31,  2002 of First  Financial  Bankshares,  Inc.  (the
"Issuer").

I, Curtis R. Harvey, the Executive Vice President and Chief Financial Officer of
the Issuer certify that:

     (i)  the Form 10-K fully complies with the requirements of section 13(a) or
          section 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a)
          or 78o(d)); and

     (ii)the  information  contained  in the Form 10-K fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Issuer.

Date:    March 10, 2003

                                   /S/ Curtis R. Harvey
                                   -------------------------------------------
                                   Name:  Curtis R. Harvey
                                   Title:  Executive Vice President and
                                             Chief Financial Officer

Subscribed and sworn to before me this 10th day of March, 2003.


- --------------------------------------------
Name:
       -------------------------------------
Title:  Notary Public

My commission expires:


- -------------------------------------------